H.G.INFRA ENGINEERING LTD
HGINFRA · General/Diversified · NSE
₹628
Current Market Price
Fair Value (DCF)
₹926
Margin of Safety
+47.5%
Updated 2d ago
YieldIQ Score
38/100
Piotroski F-Score
3/9
Economic Moat
None
Confidence
0%
ROE
—
Debt/Equity
1.83
WACC
11.1%
Market Cap
₹4,094 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
—
Return on capital employed
EV / EBITDA
9.5×
Enterprise multiple
Debt / EBITDA
4.2×
Leverage vs earnings
Interest Coverage
3.9×
EBIT covers interest
Current Ratio
—
Short-term liquidity
Asset Turnover
0.55×
Revenue per ₹ of assets
Revenue CAGR (3Y)
9.6%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹628.15
Bear case
₹631.57
MoS +0.5%
Base case
₹926.31
MoS +32.2%
Bull case
₹926.31
MoS +32.2%
Ratio Trends
HGINFRA · last 8 annual periods
ROE
17.1%
ROCE
14.9%
Operating Margin
—
Debt / Equity
1.41×
PE
29.8×
EV / EBITDA
6.2×
Historical Financials
HGINFRA · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹2602 Cr | ₹3751 Cr | ₹1535 Cr | ₹1708 Cr | ₹4800 Cr | +16.5% |
| EBITDA | — | ₹672 Cr | ₹881 Cr | ₹1059 Cr | ₹1060 Cr | +12.1% |
| EBIT | ₹406 Cr | ₹632 Cr | ₹278 Cr | ₹300 Cr | — | -7.3% |
| PAT | ₹237 Cr | ₹380 Cr | ₹171 Cr | ₹190 Cr | ₹505 Cr | +20.9% |
| EPS (diluted) | ₹36.31 | ₹58.31 | ₹26.23 | ₹29.16 | — | -5.3% |
| CFO | ₹70.6 Cr | ₹-322 Cr | ₹-139 Cr | ₹-311 Cr | ₹-878 Cr | — |
| CapEx | — | — | — | — | ₹-1561 Cr | — |
| FCF | — | — | — | — | ₹-2438 Cr | — |
| Total Assets | — | ₹3292 Cr | ₹4927 Cr | ₹5434 Cr | ₹8773 Cr | +27.8% |
| Total Debt | — | — | ₹425 Cr | ₹412 Cr | ₹4170 Cr | +77.0% |
| Shareholders' Equity | — | — | ₹1922 Cr | ₹2455 Cr | ₹2950 Cr | +11.3% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
HGINFRA vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| JKIL JKUMAR INFR.LTD. | +153.8% | 66 | Undervalued | 13.0% | — |
| MANINFRA MANINFRA | — | — | Pending | 15.3% | — |
| ASHOKA ASHOKA | — | — | Pending | 40.7% | — |
| EIEL EIEL | — | — | Pending | 17.7% | — |
| RAMKY RAMKY | — | — | Pending | 9.5% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for HGINFRA in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of HGINFRA →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for HGINFRA →
Compare
Head-to-head with peers
Compare HGINFRA side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse HGINFRANow →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.