HI-TECH PIPES LIMITED
HITECH · General/Diversified · NSE
₹90
Current Market Price
Fair Value (DCF)
₹76
Discount to FV
-15.0%
Updated just now
YieldIQ Score
46/100
Piotroski F-Score
4/9
Economic Moat
None
Confidence
21%
ROE
5.7%
Debt/Equity
0.20
WACC
11.1%
Market Cap
₹1,818 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
11.0%
Return on capital employed
EV / EBITDA
9.6×
Enterprise multiple
Debt / EBITDA
1.6×
Leverage vs earnings
Interest Coverage
3.5×
EBIT covers interest
Current Ratio
2.38×
Short-term liquidity
Asset Turnover
2.39×
Revenue per ₹ of assets
Revenue CAGR (3Y)
21.9%
3-year revenue growth
Revenue CAGR (5Y)
25.7%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹89.68
Bear case
Margin of Safety -328.7%
Implied upside -76.7%
Base case
Margin of Safety -21.3%
Implied upside -17.6%
Bull case
Margin of Safety +17.1%
Implied upside +20.6%
Ratio Trends
HITECH · last 9 annual periods
ROE
5.7%
ROCE
11.0%
Operating Margin
—
Debt / Equity
0.20×
PE
18.9×
EV / EBITDA
9.6×
Historical Financials
HITECH · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹1829 Cr | ₹2322 Cr | ₹2627 Cr | ₹3068 Cr | ₹4200 Cr | +23.1% |
| EBITDA | ₹97.7 Cr | ₹95.0 Cr | ₹113 Cr | ₹162 Cr | ₹176 Cr | +15.9% |
| EBIT | ₹91.8 Cr | ₹85.2 Cr | ₹101 Cr | — | — | +2.3% |
| PAT | ₹40.3 Cr | ₹37.7 Cr | ₹43.9 Cr | ₹72.9 Cr | ₹76.2 Cr | +17.2% |
| EPS (diluted) | ₹33.70 | ₹2.18 | ₹2.73 | — | — | -46.7% |
| CFO | ₹-17.3 Cr | ₹134 Cr | ₹-95.2 Cr | ₹69.8 Cr | ₹3.3 Cr | — |
| CapEx | ₹-45.2 Cr | ₹-69.3 Cr | ₹-109 Cr | ₹-190 Cr | ₹-152 Cr | — |
| FCF | ₹-62.5 Cr | ₹64.4 Cr | ₹-204 Cr | ₹-120 Cr | ₹-148 Cr | — |
| Total Assets | ₹769 Cr | ₹916 Cr | ₹1179 Cr | ₹1756 Cr | ₹2024 Cr | +27.4% |
| Total Debt | ₹393 Cr | ₹273 Cr | ₹402 Cr | ₹192 Cr | ₹268 Cr | -9.2% |
| Shareholders' Equity | ₹259 Cr | ₹418 Cr | ₹576 Cr | ₹1257 Cr | ₹1333 Cr | +50.7% |
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 MUKANDLTD | — | — | Pending | 39.7% | — |
 MSPL MSPL | — | — | Pending | -2.9% | — |
RHETAN RHETAN | — | — | Pending | 3.3% | — |
BHARATWIRE BHARATWIRE | — | — | Pending | 8.9% | — |
MAHASTEEL MAHASTEEL | — | — | Pending | 6.0% | — |
Click a ticker to view its fair-value analysis.
Dividend History
9 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹0.12/sh
Last payout
2025-09-19
₹0.03
Peak payout
₹0.05
Trailing yield
0.03%
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. HI-TECH PIPES LIMITED (HITECH.NS) trades at 89.68 vs a model fair value of 76.27, a gap of -15.0%. Piotroski F-score: 4/9. Moat label: No...
Read full AI analysis →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.