Engineering - Construction · Founded 2003 · www.hginfra.com · BSE 541019 · NSE HGINFRA · ISIN INE926X01010
No Notes Added Yet
Business
H.G. Infra Engineering Ltd. is an Indian infrastructure development company primarily engaged in the Engineering, Procurement, and Construction (EPC) and Hybrid Annuity Model (HAM) segments. Its core business involves the construction of roads, highways, bridges, and flyovers. The company has recently diversified into railway infrastructure (earthwork, minor bridges, track linking) and water supply projects (water pipelines, related infrastructure) under various government schemes like Jal Jeevan Mission. The company generates revenue by executing projects for government authorities (like NHAI, MoRTH, Railways, State PWDs) and private clients, with payments received based on project milestones or annuity streams for HAM projects.
Revenue Mix
The company's revenue is predominantly driven by its road and highway construction segment, which includes EPC and HAM projects. While specific percentage breakdowns can fluctuate, the road segment typically accounts for over 80-85% of its total revenue. The newer segments like railways and water infrastructure are currently smaller contributors but are growing as the company diversifies its order book.
Industry
H.G. Infra operates in the highly competitive Indian infrastructure construction sector, which is characterized by significant government spending, project-based tenders, and a mix of large, diversified players and mid-sized specialists. The industry is cyclical, tied closely to economic growth and government budgetary allocations. H.G. Infra is positioned as a mid-tier player with a strong focus on execution, particularly in North and West India. It competes with larger national players (e.g., L&T, IRB Infra) and other mid-cap players (e.g., PNC Infratech, KNR Constructions, Dilip Buildcon) by emphasizing timely project delivery, quality, and cost efficiency.
MOAT
Execution Track Record: A strong history of timely and quality project completion enhances its credibility and strengthens its position in competitive bidding, leading to repeat business and better pre-qualification for larger projects.
Asset Ownership: The company owns a large fleet of modern construction equipment, which reduces reliance on rented machinery, improves operational efficiency, and helps in cost control and timely project execution.
In-house Capabilities: Strong in-house engineering, project management, and design capabilities reduce dependence on external consultants and offer better control over project timelines and costs.
Financial Prudence: Historically maintained a relatively healthy balance sheet with manageable debt levels compared to some peers, which supports its bidding capacity for capital-intensive projects.
Growth Drivers
Government Infrastructure Push: Sustained high budgetary allocations and policy thrust (e.g., Bharatmala Pariyojana, PM Gati Shakti, National Infrastructure Pipeline, Jal Jeevan Mission) by the Indian government towards road, railway, and water infrastructure.
Healthy Order Book: Continuous growth in new project awards and efficient execution of its existing robust order book.
Diversification: Successful expansion into railway and water infrastructure segments provides new avenues for revenue growth and reduces over-reliance on the road sector.
Hybrid Annuity Model (HAM): Increased proportion of HAM projects in the order book provides better revenue visibility, potentially stable cash flows, and comparatively lower execution risk than EPC projects.
Risks
Execution Risks: Delays in land acquisition, environmental and regulatory clearances, or unforeseen geological challenges can lead to project delays, cost overruns, and penalties.
Raw Material Price Volatility: Fluctuations in prices of key raw materials like bitumen, steel, and cement can impact project profitability, especially for fixed-price contracts.
Working Capital Intensity: The construction business inherently requires high working capital, and delays in client payments or extended project cycles can strain liquidity and increase borrowing needs.
Intense Competition: Aggressive bidding by competitors can lead to margin pressure and impact the ability to secure new projects at favorable terms.
Policy & Regulatory Changes: Any adverse changes in government policies, funding patterns, or environmental regulations can impact project viability and the business environment.
Management & Ownership
H.G. Infra Engineering Ltd. is promoted by Mr. Harendra Singh, who serves as the Chairman and Managing Director. The company is primarily promoter-driven, with the founding family holding a significant stake, reflecting a strong commitment to the business. Mr. Singh has extensive experience in the infrastructure and construction sector, driving the company's operational focus and growth strategy. The management is generally perceived to have a strong track record of project execution and operational efficiency.
Outlook
H.G. Infra is well-positioned to benefit from the Indian government's continued thrust on infrastructure development. The company's established execution capabilities, significant equipment fleet, and diversification efforts into railways and water projects provide potential avenues for growth. However, the sector remains highly competitive and capital-intensive, with inherent risks like raw material price volatility, land acquisition hurdles, and high working capital requirements. Its ability to maintain a healthy order book, execute projects efficiently within timelines and budgets, and manage working capital effectively will be crucial for sustained performance.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 1365 | 1708 | 1528 | 902 | 1265 | 1361 | 1482 | 905 | 1421 | 1427 |
| Other Income | 4 | 6 | 4 | 4 | 3 | 3 | 2 | 13 | 4 | 9 |
| Total Income | 1368 | 1714 | 1532 | 906 | 1268 | 1364 | 1485 | 918 | 1425 | 1435 |
| Total Expenditure | 1136 | 1376 | 1216 | 683 | 978 | 1121 | 1223 | 698 | 1112 | 1189 |
| Operating Profit | 232 | 338 | 316 | 223 | 290 | 242 | 262 | 220 | 312 | 246 |
| Interest | 57 | 48 | 57 | 62 | 75 | 71 | 95 | 108 | 129 | 137 |
| Depreciation | 37 | 38 | 35 | 36 | 36 | 37 | 36 | 40 | 44 | 48 |
| Exceptional Income / Expenses | 18 | 0 | 0 | 0 | 0 | 16 | 0 | 0 | 0 | 51 |
| Profit Before Tax | 156 | 252 | 225 | 125 | 179 | 151 | 132 | 72 | 139 | 112 |
| Provision for Tax | 54 | 62 | 62 | 45 | 65 | 4 | 32 | 19 | 45 | 28 |
| Profit After Tax | 102 | 190 | 162 | 80 | 114 | 147 | 99 | 52 | 94 | 84 |
| Adjustments | 0 | 0 | 0 | 0 | 1 | 0 | -1 | -0 | -0 | 1 |
| Profit After Adjustments | 102 | 190 | 163 | 81 | 115 | 147 | 99 | 52 | 94 | 85 |
| Adjusted Earnings Per Share | 15.7 | 29.2 | 24.9 | 12.4 | 17.7 | 22.6 | 15.2 | 8 | 14.5 | 13.1 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 365 | 741 | 1056 | 1393 | 2014 | 2217 | 2610 | 3751 | 4622 | 5378 | 5056 | 5235 |
| Other Income | 3 | 2 | 4 | 6 | 12 | 14 | 7 | 8 | 18 | 18 | 25 | 28 |
| Total Income | 368 | 743 | 1060 | 1398 | 2026 | 2231 | 2617 | 3759 | 4640 | 5396 | 5081 | 5263 |
| Total Expenditure | 321 | 663 | 932 | 1186 | 1710 | 1862 | 2127 | 3042 | 3727 | 4317 | 4009 | 4222 |
| Operating Profit | 46 | 81 | 128 | 213 | 316 | 369 | 491 | 717 | 914 | 1080 | 1072 | 1040 |
| Interest | 16 | 16 | 19 | 40 | 49 | 60 | 94 | 118 | 154 | 217 | 265 | 469 |
| Depreciation | 17 | 18 | 26 | 54 | 75 | 76 | 84 | 85 | 96 | 141 | 144 | 168 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18 | 16 | 51 |
| Profit Before Tax | 14 | 46 | 83 | 119 | 194 | 231 | 312 | 515 | 665 | 740 | 681 | 455 |
| Provision for Tax | 4 | 16 | 30 | 34 | 67 | 64 | 75 | 135 | 171 | 201 | 175 | 124 |
| Profit After Tax | 9 | 30 | 53 | 84 | 127 | 167 | 237 | 380 | 493 | 539 | 505 | 329 |
| Adjustments | -5 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 5 | 35 | 53 | 84 | 127 | 167 | 237 | 380 | 493 | 539 | 505 | 330 |
| Adjusted Earnings Per Share | 1 | 6.5 | 9.9 | 12.9 | 19.5 | 25.6 | 36.3 | 58.3 | 75.7 | 82.6 | 77.6 | 50.8 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -6% | 10% | 18% | 30% |
| Operating Profit CAGR | -1% | 14% | 24% | 37% |
| PAT CAGR | -6% | 10% | 25% | 50% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -48% | -14% | 7% | NA% |
| ROE Average | 19% | 24% | 26% | 25% |
| ROCE Average | 17% | 22% | 24% | 25% |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 84 | 123 | 176 | 541 | 663 | 826 | 1063 | 1436 | 1922 | 2455 | 2950 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 17 | 28 | 63 | 125 | 59 | 213 | 557 | 966 | 1482 | 1092 | 3142 |
| Other Non-Current Liabilities | 30 | 46 | 27 | 43 | 50 | 73 | 82 | 20 | 59 | 103 | 338 |
| Total Current Liabilities | 129 | 238 | 328 | 811 | 850 | 1170 | 1044 | 970 | 1616 | 1759 | 2441 |
| Total Liabilities | 260 | 435 | 594 | 1519 | 1623 | 2283 | 2746 | 3392 | 5079 | 5612 | 8872 |
| Fixed Assets | 84 | 116 | 204 | 412 | 462 | 483 | 484 | 451 | 627 | 736 | 882 |
| Other Non-Current Assets | 47 | 69 | 26 | 48 | 27 | 137 | 446 | 1152 | 1777 | 1618 | 4142 |
| Total Current Assets | 129 | 250 | 364 | 1060 | 1133 | 1663 | 1817 | 1789 | 2674 | 2939 | 3848 |
| Total Assets | 260 | 435 | 594 | 1519 | 1623 | 2283 | 2746 | 3392 | 5079 | 5612 | 8872 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 3 | 5 | 4 | 17 | 6 | 3 | 25 | 144 | 49 | 93 | 115 |
| Cash Flow from Operating Activities | 34 | 29 | 64 | -8 | 66 | 36 | 71 | -322 | -139 | -311 | -878 |
| Cash Flow from Investing Activities | -17 | -66 | -114 | -446 | 9 | -85 | -103 | -66 | -378 | 17 | -1461 |
| Cash Flow from Financing Activities | -15 | 36 | 62 | 443 | -78 | 71 | 152 | 293 | 562 | 319 | 2310 |
| Net Cash Inflow / Outflow | 2 | -0 | 13 | -11 | -3 | 21 | 120 | -95 | 44 | 26 | -28 |
| Closing Cash & Cash Equivalent | 5 | 4 | 17 | 6 | 3 | 25 | 144 | 49 | 93 | 119 | 87 |
| # | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 1.01 | 6.54 | 9.88 | 12.93 | 19.54 | 25.57 | 36.31 | 58.31 | 75.68 | 82.64 | 77.56 |
| CEPS(Rs) | 5.76 | 8.98 | 14.62 | 21.2 | 31.12 | 37.17 | 49.27 | 71.37 | 90.47 | 104.3 | 99.7 |
| DPS(Rs) | 0 | 0 | 0 | 0.5 | 0.5 | 0 | 0.8 | 1 | 1.25 | 1.5 | 2 |
| Book NAV/Share(Rs) | 18.46 | 22.67 | 32.58 | 82.99 | 101.73 | 126.78 | 163.04 | 220.34 | 294.9 | 376.71 | 452.6 |
| Core EBITDA Margin(%) | 12.04 | 10.55 | 11.76 | 14.87 | 15.12 | 16.02 | 18.52 | 18.91 | 19.37 | 19.74 | 20.71 |
| EBIT Margin(%) | 8.04 | 8.39 | 9.68 | 11.4 | 12.08 | 13.11 | 15.56 | 16.86 | 17.71 | 17.79 | 18.7 |
| Pre Tax Margin(%) | 3.7 | 6.24 | 7.9 | 8.53 | 9.65 | 10.42 | 11.96 | 13.72 | 14.38 | 13.76 | 13.46 |
| PAT Margin (%) | 2.53 | 4.07 | 5.06 | 6.05 | 6.32 | 7.51 | 9.07 | 10.13 | 10.67 | 10.01 | 10 |
| Cash Profit Margin (%) | 7.22 | 6.55 | 7.48 | 9.92 | 10.07 | 10.93 | 12.3 | 12.4 | 12.76 | 12.64 | 12.85 |
| ROA(%) | 3.71 | 8.69 | 10.38 | 7.97 | 8.11 | 8.53 | 9.41 | 12.38 | 11.64 | 10.07 | 6.98 |
| ROE(%) | 11.23 | 29.16 | 35.77 | 23.5 | 21.16 | 22.38 | 25.06 | 30.42 | 29.38 | 24.61 | 18.7 |
| ROCE(%) | 18.95 | 30.88 | 32.72 | 23.95 | 24.47 | 24.37 | 25.61 | 28.43 | 25.38 | 24.57 | 17.19 |
| Receivable days | 35.53 | 33.19 | 47.28 | 79.98 | 94.58 | 106.97 | 88.58 | 59.21 | 53.84 | 47.54 | 48.51 |
| Inventory Days | 21.14 | 16.09 | 16.03 | 20.44 | 20.19 | 18.24 | 19.13 | 17.1 | 16.54 | 18.05 | 27 |
| Payable days | 90.25 | 51.48 | 61.67 | 122.38 | 127.98 | 181.93 | 147.5 | 86.23 | 98.44 | 125.79 | 162.04 |
| PER(x) | 0 | 0 | 0 | 23.13 | 14.49 | 6.7 | 8.19 | 9.54 | 10.32 | 11.01 | 13.62 |
| Price/Book(x) | 0 | 0 | 0 | 3.6 | 2.78 | 1.35 | 1.82 | 2.53 | 2.65 | 2.41 | 2.33 |
| Dividend Yield(%) | 0 | 0 | 0 | 0.17 | 0.18 | 0 | 0.27 | 0.18 | 0.16 | 0.16 | 0.19 |
| EV/Net Sales(x) | 0.23 | 0.18 | 0.16 | 1.53 | 1.06 | 0.68 | 0.94 | 1.24 | 1.46 | 1.34 | 2.13 |
| EV/Core EBITDA(x) | 1.8 | 1.69 | 1.36 | 9.99 | 6.73 | 4.11 | 4.98 | 6.48 | 7.36 | 6.69 | 10.06 |
| Net Sales Growth(%) | -22.5 | 102.94 | 42.54 | 31.88 | 44.64 | 10.06 | 17.71 | 43.75 | 23.21 | 16.37 | -5.99 |
| EBIT Growth(%) | -25.46 | 112.01 | 64.4 | 55.32 | 53.28 | 19.42 | 39.71 | 55.69 | 29.42 | 16.92 | -1.18 |
| PAT Growth(%) | -46.29 | 227.29 | 76.98 | 57.75 | 51.12 | 30.84 | 42.04 | 60.59 | 29.77 | 9.2 | -6.16 |
| EPS Growth(%) | -57.44 | 545 | 51.11 | 30.85 | 51.12 | 30.84 | 42.04 | 60.59 | 29.77 | 9.2 | -6.15 |
| Debt/Equity(x) | 0.87 | 1 | 1.16 | 0.75 | 0.57 | 0.63 | 0.72 | 0.82 | 0.99 | 0.61 | 1.39 |
| Current Ratio(x) | 1 | 1.05 | 1.11 | 1.31 | 1.33 | 1.42 | 1.74 | 1.84 | 1.65 | 1.67 | 1.58 |
| Quick Ratio(x) | 0.83 | 0.87 | 0.96 | 1.17 | 1.2 | 1.33 | 1.58 | 1.65 | 1.51 | 1.5 | 1.39 |
| Interest Cover(x) | 1.85 | 3.89 | 5.42 | 3.96 | 4.96 | 4.86 | 4.31 | 5.37 | 5.32 | 4.41 | 3.57 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0.21 | 0.21 | 0.46 | 0.4 | 0.33 | 0.37 | 0.25 | 0.59 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 74.53 | 74.53 | 74.53 | 71.78 | 71.78 | 71.78 | 71.78 | 71.78 | 71.78 | 71.78 |
| FII | 1.56 | 1.68 | 2.04 | 2.6 | 2.77 | 2.86 | 2.43 | 2.32 | 1.92 | 1.39 |
| DII | 12.44 | 12.49 | 12.13 | 12.7 | 12.14 | 12.02 | 11.66 | 11.61 | 11.14 | 10.66 |
| Public | 11.47 | 11.3 | 11.3 | 12.92 | 13.31 | 13.33 | 14.13 | 14.29 | 15.16 | 16.17 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 4.86 | 4.86 | 4.86 | 4.68 | 4.68 | 4.68 | 4.68 | 4.68 | 4.68 | 4.68 |
| FII | 0.1 | 0.11 | 0.13 | 0.17 | 0.18 | 0.19 | 0.16 | 0.15 | 0.13 | 0.09 |
| DII | 0.81 | 0.81 | 0.79 | 0.83 | 0.79 | 0.78 | 0.76 | 0.76 | 0.73 | 0.69 |
| Public | 0.75 | 0.74 | 0.74 | 0.84 | 0.87 | 0.87 | 0.92 | 0.93 | 0.99 | 1.05 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 6.52 | 6.52 | 6.52 | 6.52 | 6.52 | 6.52 | 6.52 | 6.52 | 6.52 | 6.52 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -6% | +10% | +18% | +30% |
| Operating Profit CAGR | -1% | +14% | +24% | +37% |
| PAT CAGR | -6% | +10% | +25% | +50% |
| Share Price CAGR | -48% | -14% | +7% | — |
| ROE Average | +19% | +24% | +26% | +25% |
| ROCE Average | +17% | +22% | +24% | +25% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 74.53 | 74.53 | 74.53 | 71.78 | 71.78 | 71.78 | 71.78 | 71.78 | 71.78 | 71.78 |
| FII | 1.56 | 1.68 | 2.04 | 2.6 | 2.77 | 2.86 | 2.43 | 2.32 | 1.92 | 1.39 |
| DII | 12.44 | 12.49 | 12.13 | 12.7 | 12.14 | 12.02 | 11.66 | 11.61 | 11.14 | 10.66 |
| Public | 25.47 | 25.47 | 25.47 | 28.22 | 28.22 | 28.22 | 28.22 | 28.22 | 28.22 | 28.22 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 4.86 | 4.86 | 4.86 | 4.68 | 4.68 | 4.68 | 4.68 | 4.68 | 4.68 | 4.68 |
| FII | 0.1 | 0.11 | 0.13 | 0.17 | 0.18 | 0.19 | 0.16 | 0.15 | 0.13 | 0.09 |
| DII | 0.81 | 0.81 | 0.79 | 0.83 | 0.79 | 0.78 | 0.76 | 0.76 | 0.73 | 0.69 |
| Public | 1.66 | 1.66 | 1.66 | 1.84 | 1.84 | 1.84 | 1.84 | 1.84 | 1.84 | 1.84 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 6.52 | 6.52 | 6.52 | 6.52 | 6.52 | 6.52 | 6.52 | 6.52 | 6.52 | 6.52 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.