Nifty
:
23587.50
Sensex
:
78041.59
-364.20 (-1.52%)
-1176.46 (-1.49%)
Nifty
Sensex
:
:
23587.50
78041.59
-364.20 (-1.52%)
-1176.46 (-1.49%)

Housing & Urban Development Corporation Ltd.

Finance - Housing

Rating :
N/A

BSE: 540530 | NSE: HUDCO

NSE BSE
236.89
23-Dec-2024
  • Open
  • High
  • Low
  • Previous Close
  •  243.00
  •  244.09
  •  236.10
  •  242.11
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3858458
  •  9212.84
  •  353.70
  •  104.70

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 48,476.01
  • 19.66
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 93,714.37
  • 1.71%
  • 2.83

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 0.58%
  • 12.21%
  • FII
  • DII
  • Others
  • 2.32%
  • 8.99%
  • 0.90%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.81
  • 0.66
  • 3.83

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.00
  • 1.26
  • 2.45

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.52
  • 4.38
  • 7.24

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 5.53
  • 6.94

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 1.07
  • 1.38

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 10.08
  • 10.04

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
10.57
13.4
16.5
20.4
P/E Ratio
20.85
16.45
13.36
10.8
Revenue
7784
3691
4922
5947
EBITDA
7650
Net Income
2117
2569
3223
4045
ROA
2.4
2.6
2.5
2.5
P/Bk Ratio
2.66
2.29
2.02
1.75
ROE
13.21
14.4
15.9
17.5
FCFF
-10280.85
FCFF Yield
-8.85

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Net Sales
2,517.72
1,864.80
35.01%
2,188.35
1,842.61
18.76%
2,065.22
1,852.38
11.49%
2,012.66
1,709.58
17.73%
Expenses
-138.46
55.23
-
46.84
59.95
-21.87%
8.14
-154.85
-
11.66
245.24
-95.25%
EBITDA
2,656.18
1,809.57
46.79%
2,141.51
1,782.66
20.13%
2,057.08
2,007.23
2.48%
2,001.00
1,464.34
36.65%
EBIDTM
105.50%
97.04%
97.86%
96.75%
99.61%
108.36%
99.42%
85.66%
Other Income
8.42
16.05
-47.54%
8.84
8.66
2.08%
128.82
10.03
1,184.35%
10.28
10.38
-0.96%
Interest
1,662.02
1,216.76
36.59%
1,463.69
1,191.03
22.89%
1,240.30
1,150.14
7.84%
1,312.73
1,131.51
16.02%
Depreciation
2.54
2.44
4.10%
1.96
2.48
-20.97%
2.48
2.81
-11.74%
2.46
2.89
-14.88%
PBT
1,000.04
606.42
64.91%
684.70
597.81
14.53%
943.12
864.31
9.12%
696.09
340.32
104.54%
Tax
311.42
154.73
101.27%
126.95
152.11
-16.54%
242.96
225.12
7.92%
176.90
86.00
105.70%
PAT
688.62
451.69
52.45%
557.75
445.70
25.14%
700.16
639.19
9.54%
519.19
254.32
104.15%
PATM
27.35%
24.22%
25.49%
24.19%
33.90%
34.51%
25.80%
14.88%
EPS
3.44
2.26
52.21%
2.79
2.23
25.11%
3.50
3.19
9.72%
2.59
1.27
103.94%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
8,783.95
7,784.29
7,049.46
6,954.08
7,235.53
7,532.12
5,555.90
4,171.36
3,498.85
3,322.10
3,346.55
Net Sales Growth
20.84%
10.42%
1.37%
-3.89%
-3.94%
35.57%
33.19%
19.22%
5.32%
-0.73%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
8,783.95
7,784.29
7,049.46
6,954.08
7,235.53
7,532.12
5,555.90
4,171.36
3,498.85
3,322.10
3,346.55
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
-71.82
342.49
352.07
360.84
464.14
543.59
660.46
525.26
467.51
711.52
476.21
Power & Fuel Cost
-
2.40
2.09
2.48
2.54
2.15
2.19
1.96
1.92
1.97
2.02
% Of Sales
-
0.03%
0.03%
0.04%
0.04%
0.03%
0.04%
0.05%
0.05%
0.06%
0.06%
Employee Cost
-
231.25
185.64
217.18
205.31
239.02
224.12
175.56
123.38
139.20
160.49
% Of Sales
-
2.97%
2.63%
3.12%
2.84%
3.17%
4.03%
4.21%
3.53%
4.19%
4.80%
Manufacturing Exp.
-
27.15
23.01
23.76
19.77
18.44
20.79
19.41
16.27
18.07
16.92
% Of Sales
-
0.35%
0.33%
0.34%
0.27%
0.24%
0.37%
0.47%
0.47%
0.54%
0.51%
General & Admin Exp.
-
16.67
17.01
9.78
14.36
21.89
28.93
30.28
16.89
16.88
14.07
% Of Sales
-
0.21%
0.24%
0.14%
0.20%
0.29%
0.52%
0.73%
0.48%
0.51%
0.42%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
67.42
126.41
110.12
224.70
264.24
386.62
300.01
310.97
537.37
0.00
% Of Sales
-
0.87%
1.79%
1.58%
3.11%
3.51%
6.96%
7.19%
8.89%
16.18%
8.51%
EBITDA
8,855.77
7,441.80
6,697.39
6,593.24
6,771.39
6,988.53
4,895.44
3,646.10
3,031.34
2,610.58
2,870.34
EBITDA Margin
100.82%
95.60%
95.01%
94.81%
93.59%
92.78%
88.11%
87.41%
86.64%
78.58%
85.77%
Other Income
156.36
372.32
110.43
293.13
229.05
39.57
43.58
62.78
134.97
372.39
92.15
Interest
5,678.74
4,960.82
4,507.10
4,532.53
4,764.82
4,847.86
3,070.51
2,294.79
1,986.46
1,907.52
1,775.50
Depreciation
9.44
9.86
11.31
7.90
6.98
5.71
5.30
5.46
4.68
4.51
5.28
PBT
3,323.95
2,843.44
2,289.41
2,345.94
2,228.64
2,174.53
1,863.21
1,408.63
1,175.17
1,070.94
1,181.71
Tax
858.23
726.70
587.79
629.34
650.06
466.11
683.06
398.45
333.19
293.31
403.31
Tax Rate
25.82%
25.56%
25.67%
26.83%
29.17%
21.43%
36.66%
28.29%
28.35%
27.26%
34.13%
PAT
2,465.72
2,116.69
1,701.43
1,716.41
1,578.58
1,708.42
1,180.15
1,010.18
842.24
782.79
778.40
PAT before Minority Interest
2,465.72
2,116.69
1,701.43
1,716.41
1,578.58
1,708.42
1,180.15
1,010.18
842.24
782.79
778.40
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
28.07%
27.19%
24.14%
24.68%
21.82%
22.68%
21.24%
24.22%
24.07%
23.56%
23.26%
PAT Growth
37.68%
24.41%
-0.87%
8.73%
-7.60%
44.76%
16.83%
19.94%
7.59%
0.56%
 
EPS
12.32
10.57
8.50
8.57
7.89
8.53
5.90
5.05
4.21
3.91
3.89

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
16,612.56
15,443.56
14,466.82
13,187.74
12,342.26
10,954.76
9,942.28
9,167.58
8,445.71
7,782.07
Share Capital
2,001.90
2,001.90
2,001.90
2,001.90
2,001.90
2,001.90
2,001.90
2,001.90
2,001.90
2,001.90
Total Reserves
14,610.66
13,441.66
12,464.92
11,185.84
10,340.36
8,952.86
7,940.38
7,165.68
6,443.81
5,780.17
Non-Current Liabilities
49,185.09
50,406.09
58,111.75
60,435.89
57,915.77
55,351.92
30,537.11
25,737.87
22,163.27
19,166.40
Secured Loans
12,896.74
14,754.95
16,025.27
18,716.68
20,172.40
20,020.24
20,617.20
19,925.04
19,487.75
14,972.63
Unsecured Loans
34,688.02
34,290.84
40,892.95
40,742.49
37,099.15
34,151.20
9,442.54
5,041.11
1,866.64
3,354.77
Long Term Provisions
359.14
342.52
339.44
332.82
220.65
765.41
161.60
309.80
290.94
258.93
Current Liabilities
28,093.07
15,543.15
6,729.58
3,753.70
6,322.74
7,107.10
8,880.45
4,817.00
5,602.57
6,545.23
Trade Payables
14.28
7.94
9.64
12.22
17.59
14.64
12.43
8.97
17.98
9.47
Other Current Liabilities
1,153.16
1,237.83
1,713.13
1,794.69
1,685.08
1,536.22
2,626.62
2,633.86
3,720.18
5,978.33
Short Term Borrowings
26,411.14
13,859.29
4,584.82
1,518.79
4,165.07
5,556.24
5,785.17
1,741.13
1,391.08
1.01
Short Term Provisions
514.49
438.09
421.99
428.00
455.00
0.00
456.23
433.04
473.33
556.42
Total Liabilities
93,890.72
81,392.80
79,308.15
77,377.33
76,580.77
73,413.78
49,359.84
39,723.23
36,212.33
33,494.48
Net Block
68.69
69.40
75.47
62.89
45.55
50.36
48.02
72.10
72.63
74.69
Gross Block
171.41
168.22
163.90
148.67
127.02
128.65
120.78
172.21
169.30
170.47
Accumulated Depreciation
102.72
98.82
88.43
85.78
81.47
78.29
72.76
100.11
96.67
95.78
Non Current Assets
91,742.20
79,609.69
77,364.23
75,008.97
74,990.57
72,580.18
47,739.16
33,705.75
30,045.95
27,644.20
Capital Work in Progress
14.97
19.49
25.40
38.64
51.56
38.59
35.09
43.40
39.41
35.66
Non Current Investment
273.01
262.00
254.46
260.65
251.56
554.71
549.95
366.52
366.53
353.68
Long Term Loans & Adv.
32.17
35.64
39.38
385.06
406.56
997.41
49.43
43.40
47.17
48.22
Other Non Current Assets
0.00
0.00
0.00
15.61
11.78
22.42
0.00
18.29
19.11
16.65
Current Assets
2,148.52
1,783.11
1,943.92
2,368.36
1,590.20
833.60
1,620.64
6,017.48
6,166.38
5,850.28
Current Investments
24.06
367.68
2.75
7.53
0.00
0.00
0.00
0.01
0.00
400.00
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
1.22
1.38
7.16
7.93
6.24
4.42
1.96
5.90
4.25
12.28
Cash & Bank
387.36
68.85
643.93
1,427.40
422.81
340.04
334.98
332.89
590.11
284.98
Other Current Assets
1,735.88
562.35
516.37
484.00
1,161.15
489.14
1,283.70
5,678.68
5,572.02
5,153.02
Short Term Loans & Adv.
830.76
782.85
773.71
441.50
478.89
39.15
810.61
4,689.79
4,911.58
4,545.78
Net Current Assets
-25,944.55
-13,760.04
-4,785.66
-1,385.34
-4,732.54
-6,273.50
-7,259.81
1,200.48
563.81
-694.95
Total Assets
93,890.72
81,392.80
79,308.15
77,377.33
76,580.77
73,413.78
49,359.84
39,723.23
36,212.33
33,494.48

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
-10,286.74
-850.67
-805.93
2,160.91
-1,336.25
-23,400.25
-7,830.31
-2,597.83
-4,965.26
-187.69
PBT
2,843.39
2,289.22
2,345.75
2,228.64
2,174.53
1,863.21
1,408.63
1,175.43
1,077.00
1,181.71
Adjustment
-263.41
-31.85
-230.04
19.39
185.02
333.27
238.58
294.40
166.67
279.50
Changes in Working Capital
-12,354.72
-2,687.00
-2,509.65
332.47
-3,238.81
-24,998.43
-9,034.00
-3,685.97
-5,826.15
-2,023.70
Cash after chg. in Working capital
-9,774.74
-429.63
-393.94
2,580.50
-879.26
-22,801.95
-7,386.79
-2,216.14
-4,582.48
-562.49
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-512.00
-421.04
-411.99
-419.59
-456.99
-598.30
-443.52
-381.69
-384.00
373.52
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.22
1.28
Cash From Investing Activity
435.09
-352.41
-0.93
-14.41
82.64
17.57
-3.62
-4.86
372.28
-21.33
Net Fixed Assets
1.33
1.59
-1.99
-8.73
-11.34
-11.37
48.15
-6.52
-2.06
Net Investments
332.56
-372.66
10.78
-16.70
302.93
-5.06
-182.13
0.00
387.15
Others
101.20
18.66
-9.72
11.02
-208.95
34.00
130.36
1.66
-12.81
Cash from Financing Activity
10,173.70
690.92
80.73
-1,083.05
1,365.18
23,421.89
7,858.31
2,509.49
4,652.54
218.47
Net Cash Inflow / Outflow
322.05
-512.16
-726.13
1,063.45
111.57
39.21
24.38
-93.20
59.56
9.45
Opening Cash & Equivalents
47.83
559.99
1,286.12
222.67
111.10
71.89
47.51
140.74
81.18
71.77
Closing Cash & Equivalent
369.88
47.83
559.99
1,286.12
222.67
111.10
71.89
47.54
140.74
81.22

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
82.98
77.14
72.27
65.88
61.65
54.72
49.66
45.79
42.19
3887.34
ROA
2.42%
2.12%
2.19%
2.05%
2.28%
1.92%
2.27%
2.22%
2.25%
2.32%
ROE
13.21%
11.38%
12.41%
12.37%
14.67%
11.29%
10.57%
9.56%
9.65%
10.00%
ROCE
9.24%
8.81%
9.16%
9.45%
9.72%
8.44%
8.86%
8.87%
9.57%
10.40%
Fixed Asset Turnover
45.84
42.45
44.50
52.49
58.92
44.55
28.47
20.49
19.55
19.63
Receivable days
0.06
0.22
0.40
0.36
0.26
0.21
0.34
0.53
0.91
1.34
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
0.00
0.00
0.00
0.00
22.15
19.54
19.11
33.19
30.29
18.55
Cash Conversion Cycle
0.06
0.22
0.40
0.36
-21.89
-19.33
-18.77
-32.66
-29.38
-17.21
Total Debt/Equity
4.45
4.07
4.25
4.62
4.98
5.45
3.65
3.08
3.01
2.66
Interest Cover
1.57
1.51
1.52
1.47
1.45
1.61
1.61
1.59
1.56
1.67

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016

News Update:


  • HUDCO inks MoU with Delhi Development Authority
    11th Dec 2024, 12:30 PM

    As per the MoU, the company shall organise capacity building programmes for officials of DDA

    Read More
  • HUDCO signs MoU with NBCC (India)
    28th Nov 2024, 09:29 AM

    MoU is for development of a land parcel of 10 acres, owned by HUDCO at Noida

    Read More
  • Housing & Urban Dev. - Quarterly Results
    29th Oct 2024, 15:10 PM

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.