HIGHWAY INFRASTRUCTURE L
HILINFRA · General/Diversified · NSE
₹47
Current Market Price
Fair Value (DCF)
₹62
Discount to FV
+31.5%
Updated 1h ago
YieldIQ Score
48/100
Piotroski F-Score
5/9
Economic Moat
None
Confidence
47%
ROE
17.4%
Debt/Equity
0.64
WACC
11.1%
Market Cap
₹337.09 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
19.5%
Return on capital employed
EV / EBITDA
6.7×
Enterprise multiple
Debt / EBITDA
2.1×
Leverage vs earnings
Interest Coverage
6.2×
EBIT covers interest
Current Ratio
1.91×
Short-term liquidity
Asset Turnover
3.11×
Revenue per ₹ of assets
Revenue CAGR (3Y)
10.1%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹47
Bear case
Discount -19.5%
Base case
Discount +23.9%
Bull case
Discount +48.0%
Ratio Trends
HILINFRA · last 4 annual periods
ROE
17.4%
ROCE
19.5%
Operating Margin
—
Debt / Equity
0.64×
PE
—
EV / EBITDA
—
Historical Financials
HILINFRA · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 yfinance | 2023 yfinance | 2024 yfinance | 2025 yfinance | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹355 Cr | ₹455 Cr | ₹573 Cr | ₹496 Cr | +11.8% |
| EBITDA | ₹18.7 Cr | ₹28.1 Cr | ₹39.9 Cr | ₹38.5 Cr | +27.2% |
| EBIT | ₹16.1 Cr | ₹25.6 Cr | ₹37.2 Cr | ₹36.1 Cr | +30.8% |
| PAT | ₹8.3 Cr | ₹11.7 Cr | ₹19.0 Cr | ₹19.7 Cr | +33.1% |
| EPS (diluted) | ₹1.16 | ₹1.63 | ₹2.64 | ₹2.74 | +33.1% |
| CFO | ₹-1.2 Cr | ₹4.2 Cr | ₹14.2 Cr | ₹-4.9 Cr | — |
| CapEx | ₹-0.6 Cr | ₹-2.5 Cr | ₹-3.4 Cr | ₹-1.7 Cr | — |
| FCF | ₹-1.8 Cr | ₹1.7 Cr | ₹10.8 Cr | ₹-6.6 Cr | — |
| Total Assets | ₹155 Cr | ₹157 Cr | ₹203 Cr | ₹232 Cr | +14.3% |
| Total Debt | ₹57.1 Cr | ₹63.6 Cr | ₹70.1 Cr | ₹72.1 Cr | +8.1% |
| Shareholders' Equity | ₹62.5 Cr | ₹74.1 Cr | ₹93.2 Cr | ₹113 Cr | +21.8% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
HILINFRA vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
ATLANTAA ATLANTAA | — | — | Pending | -0.8% | — |
 ARSSINFRA ARSSINFRA | — | — | Pending | 4.6% | — |
MARKOLINES MARKOLINES | — | — | Pending | 12.8% | — |
BRNL BRNL | — | — | Pending | 42.7% | — |
BCPL BCPL | — | — | Pending | 6.6% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for HILINFRA in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. HIGHWAY INFRASTRUCTURE L (HILINFRA.NS) trades at 47.00 vs a model fair value of 61.79, a gap of 31.5%. Piotroski F-score: 5/9. Moat label...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of HILINFRA →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for HILINFRA →
Compare
Head-to-head with peers
Compare HILINFRA side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse HILINFRANow →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.