HI-TECH PIPES LIMITED
HITECH · General/Diversified · NSE
₹90
Current Market Price
Fair Value (DCF)
₹80
Margin of Safety
-11.1%
Updated 1d ago
YieldIQ Score
36/100
Piotroski F-Score
6/9
Economic Moat
None
Confidence
30%
ROE
—
Debt/Equity
0.21
WACC
11.1%
Market Cap
₹1,833 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
10.4%
Return on capital employed
EV / EBITDA
11.6×
Enterprise multiple
Debt / EBITDA
1.2×
Leverage vs earnings
Interest Coverage
3.5×
EBIT covers interest
Current Ratio
2.38×
Short-term liquidity
Asset Turnover
1.70×
Revenue per ₹ of assets
Revenue CAGR (3Y)
17.7%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹90.4
Bear case
₹53.14
MoS -70.1%
Base case
₹80.39
MoS -12.5%
Bull case
₹114.98
MoS +21.4%
Ratio Trends
HITECH · last 8 annual periods
ROE
5.8%
ROCE
10.9%
Operating Margin
—
Debt / Equity
0.15×
PE
43.0×
EV / EBITDA
19.9×
Historical Financials
HITECH · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹1026 Cr | ₹1879 Cr | ₹702 Cr | ₹681 Cr | ₹2981 Cr | +30.5% |
| EBITDA | — | ₹97.7 Cr | ₹95.0 Cr | ₹113 Cr | ₹159 Cr | +12.9% |
| EBIT | ₹45.4 Cr | ₹91.8 Cr | ₹28.8 Cr | ₹29.1 Cr | — | -10.5% |
| PAT | ₹15.0 Cr | ₹40.3 Cr | ₹15.8 Cr | ₹11.1 Cr | ₹72.9 Cr | +48.4% |
| EPS (diluted) | ₹12.50 | ₹33.70 | ₹0.92 | ₹0.69 | — | -51.5% |
| CFO | ₹75.6 Cr | ₹-1.1 Cr | ₹134 Cr | ₹-95.2 Cr | ₹69.8 Cr | -2.0% |
| CapEx | — | — | — | — | ₹-190 Cr | — |
| FCF | — | — | — | — | ₹-120 Cr | — |
| Total Assets | — | ₹769 Cr | ₹916 Cr | ₹1179 Cr | ₹1756 Cr | +22.9% |
| Total Debt | — | — | ₹141 Cr | ₹259 Cr | ₹192 Cr | +7.9% |
| Shareholders' Equity | — | — | ₹418 Cr | ₹576 Cr | ₹1257 Cr | +31.7% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
HITECH vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| MUKANDLTD MUKAND LTD. | -8.9% | 27 | Fairly valued | 8.0% | — |
| MSPL MSP STEEL & POWER LTD. | +37.9% | 36 | Undervalued | -2.9% | — |
| RHETAN RHETAN | — | — | Pending | 3.3% | — |
| BHARATWIRE BHARAT WIRE ROPES LTD. | -1.0% | 50 | Fairly valued | 9.8% | — |
| MAHASTEEL MAHASTEEL | — | — | Pending | 5.1% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for HITECH in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of HITECH →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for HITECH →
Compare
Head-to-head with peers
Compare HITECH side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse HITECHNow →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.