HEC INFRA PROJECTS LTD
HECPROJECT · General/Diversified · NSE
₹120
Current Market Price
Fair Value (DCF)
₹128
Discount to FV
+6.8%
Updated just now
YieldIQ Score
60/100
Piotroski F-Score
5/9
Economic Moat
Moderate
Confidence
30%
ROE
17.4%
Debt/Equity
0.71
WACC
11.1%
Market Cap
₹130.22 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
14.7%
Return on capital employed
EV / EBITDA
8.4×
Enterprise multiple
Debt / EBITDA
1.9×
Leverage vs earnings
Interest Coverage
8.6×
EBIT covers interest
Current Ratio
1.30×
Short-term liquidity
Asset Turnover
1.06×
Revenue per ₹ of assets
Revenue CAGR (3Y)
36.9%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹120.15
Bear case
Discount -53.7%
Base case
Discount +6.4%
Bull case
Discount +34.3%
Ratio Trends
HECPROJECT · last 4 annual periods
ROE
17.4%
ROCE
14.7%
Operating Margin
—
Debt / Equity
0.71×
PE
39.9×
EV / EBITDA
27.8×
Historical Financials
HECPROJECT · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹43.7 Cr | ₹51.7 Cr | ₹73.8 Cr | ₹112 Cr | +36.9% |
| EBITDA | ₹1.8 Cr | ₹2.3 Cr | ₹7.6 Cr | ₹13.4 Cr | +94.7% |
| EBIT | ₹3.2 Cr | ₹4.4 Cr | ₹8.5 Cr | — | +39.4% |
| PAT | ₹0.5 Cr | ₹0.8 Cr | ₹4.7 Cr | ₹9.2 Cr | +161.9% |
| EPS (diluted) | ₹0.51 | ₹0.78 | ₹4.65 | — | +108.9% |
| CFO | ₹-3.6 Cr | ₹6.9 Cr | ₹7.0 Cr | ₹-26.0 Cr | — |
| CapEx | ₹-0.1 Cr | ₹-0.1 Cr | ₹-0.0 Cr | — | — |
| FCF | ₹-3.6 Cr | ₹6.8 Cr | ₹7.0 Cr | — | — |
| Total Assets | ₹81.9 Cr | ₹84.8 Cr | ₹79.0 Cr | ₹106 Cr | +9.0% |
| Total Debt | ₹35.1 Cr | ₹31.3 Cr | ₹30.2 Cr | ₹37.9 Cr | +2.5% |
| Shareholders' Equity | ₹29.4 Cr | ₹30.1 Cr | ₹34.9 Cr | ₹53.1 Cr | +21.9% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
HECPROJECT vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
USK USK | — | — | Pending | -4.3% | — |
TARMAT TARMAT | — | — | Pending | 1.1% | — |
NIRAJ NIRAJ | — | — | Pending | 8.0% | — |
 SADBHAV SADBHAV | — | — | Pending | 91.6% | — |
MITCON MITCON CON & ENG SER LTD | +50.4% | 40 | Data Limited | 4.4% | — |
Click a ticker to view its fair-value analysis.
Dividend History
2 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
—
Last payout
2018-09-19
₹0.20
Peak payout
₹0.20
Trailing yield
—
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. HEC INFRA PROJECTS LTD (HECPROJECT.NS) trades at 120.15 vs a model fair value of 128.35, a gap of 6.8%. Piotroski F-score: 5/9. Moat labe...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of HECPROJECT →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for HECPROJECT →
Compare
Head-to-head with peers
Compare HECPROJECT side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse HECPROJECTNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.