Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹69 Cr.
Stock P/E
0.6
P/B
—
Current Price
₹1.5
Book Value
₹ 0
Face Value
10
52W High
₹3.1
52W Low
₹ 1.4
Dividend Yield
0%

HDIL Overview

Business

Housing Development And Infrastructure Ltd. (HDIL) is an Indian real estate development company. Historically, its core business involved acquiring land, developing and constructing residential, commercial, and retail properties. The company was particularly known for its large-scale slum rehabilitation projects (SRA) in the Mumbai Metropolitan Region (MMR). It aimed to generate revenue by selling completed property units to customers.

Revenue Mix

Historically, HDIL's primary business segments included:

Residential Properties: Development of various housing projects, including luxury apartments, affordable housing, and slum rehabilitation projects.

Commercial Properties: Construction of office spaces and business centers.

Retail Properties: Development of shopping malls and complex retail spaces.

Precise current revenue mix is not applicable as the company is undergoing insolvency proceedings and its operations are significantly distressed.

Industry

HDIL operates in the Indian real estate industry, which is characterized by its cyclical nature, high capital intensity, significant regulatory oversight (e.g., RERA), and sensitivity to economic conditions, interest rates, and government policies. Historically, HDIL was a prominent developer in the Mumbai Metropolitan Region (MMR), leveraging its expertise in complex projects like slum rehabilitation. However, due to severe financial distress, debt defaults, and ongoing insolvency proceedings, the company no longer holds a significant or competitive position in the industry. It is now largely defunct as an operating entity, superseded by resolution processes.

MOAT

Historically, HDIL's competitive advantages stemmed from its significant land bank, particularly in the prime MMR region, and its execution capabilities in complex slum rehabilitation projects which required specific expertise in managing stakeholder relations and regulatory approvals. However, due to severe financial mismanagement, allegations of fraud, and subsequent insolvency, these historical advantages have been entirely eroded. The company currently possesses no discernible competitive advantages or moats.

Growth Drivers

Given that Housing Development And Infrastructure Ltd. is currently undergoing corporate insolvency resolution process (CIRP) and faces severe financial and legal challenges, traditional growth drivers are not applicable. The company's future is tied to the outcome of these insolvency proceedings, which typically aim for resolution or liquidation rather than operational growth. Any future "growth" would depend on a successful resolution plan, debt restructuring, and a complete change in ownership and management, which is speculative.

Risks

HDIL faces profound and multifaceted risks:

Severe Financial Distress: The company has defaulted on significant debt obligations and is currently under insolvency proceedings.

Legal & Regulatory Risks: Promoters have been arrested on charges of fraud, money laundering, and diversion of funds, leading to extensive legal battles and reputational damage.

Liquidation Risk: There is a high risk of liquidation if a viable resolution plan is not approved, leading to minimal or no recovery for creditors and shareholders.

Asset Seizure/Loss: Assets, including land banks, are subject to legal attachments and potential sale under insolvency, reducing the company's operational viability.

Project Stalled/Incomplete: Many of its projects are stalled due to lack of funding and legal issues, leading to customer dissatisfaction and further financial liabilities.

Reputational Damage: The high-profile fraud allegations and financial collapse have severely damaged the company's brand and public trust.

Management & Ownership

HDIL was promoted by the Wadhawan family, primarily Rakesh Wadhawan and Sarang Wadhawan. The management quality has been severely questioned due to allegations of financial irregularities, diversion of funds, and non-compliance with debt covenants, which ultimately led to the company's financial collapse and the promoters' arrests. Ownership structure has seen a significant decrease in promoter holding and an increase in public/institutional holding over time. With the onset of the insolvency process, control effectively vests with the appointed Resolution Professional, overseen by the Committee of Creditors (CoC).

Outlook

The outlook for Housing Development And Infrastructure Ltd. is extremely challenging. The company is in a deep state of financial distress, undergoing a Corporate Insolvency Resolution Process (CIRP) initiated by its creditors. While a successful resolution plan could potentially lead to a restructuring and some recovery for creditors, it is highly probable that existing equity shareholders will face significant, if not total, loss of their investment. The severe allegations of fraud against its promoters and extensive legal challenges further complicate any prospects of revival. The most likely scenario is either a liquidation or a highly distressed asset sale under a resolution plan, with minimal value remaining for existing equity.

HDIL Share Price

Live · BSE / NSE · Inception: 1996
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

HDIL Quarterly Results

#(Fig in Cr.) Mar 2017 Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019
Net Sales 132 86 162 99 41 167 300 222 30 93
Other Income 21 4 2 2 7 5 4 4 5 4
Total Income 153 90 163 101 48 171 304 226 34 97
Total Expenditure -24 -13 59 -22 -39 66 162 125 -34 20
Operating Profit 178 103 104 123 87 105 142 101 68 76
Interest 100 92 86 95 76 73 74 76 58 65
Depreciation 2 2 2 2 2 2 1 1 1 1
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 76 9 16 27 9 30 67 24 9 11
Provision for Tax 15 1 -45 8 0 6 13 4 2 2
Profit After Tax 61 8 61 19 8 25 54 20 7 8
Adjustments 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 61 8 61 19 8 25 54 20 7 8
Adjusted Earnings Per Share 1.4 0.2 1.4 0.4 0.2 0.6 1.2 0.4 0.2 0.2

HDIL Profit & Loss

#(Fig in Cr.) Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 TTM
Net Sales 1865 2009 1025 872 1022 1170 724 388 718 645
Other Income 31 47 40 81 61 23 35 14 17 17
Total Income 1897 2056 1065 954 1083 1193 758 402 736 661
Total Expenditure 202 498 -248 -22 216 394 111 -15 319 273
Operating Profit 1695 1558 1313 975 867 798 648 417 417 387
Interest 625 626 693 708 554 514 428 349 281 273
Depreciation 84 86 85 79 15 8 8 7 5 4
Exceptional Income / Expenses -4 -8 -442 0 0 0 0 0 0 0
Profit Before Tax 981 839 94 189 298 276 212 60 130 111
Provision for Tax 159 29 21 11 79 -53 33 -35 24 21
Profit After Tax 822 809 74 178 219 329 179 96 106 89
Adjustments -1 0 -0 -0 0 0 0 0 0 0
Profit After Adjustments 822 810 73 178 219 329 179 96 106 89
Adjusted Earnings Per Share 19.8 19.3 1.7 4.2 5.2 7.9 4.1 2.2 2.3 2

HDIL Balance Sheet

#(Fig in Cr.) Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
Shareholder's Funds 9487 10312 10383 10559 10805 11142 11476 11615 11891
Minority's Interest 5 5 7 7 7 7 7 4 4
Borrowings 1638 1247 1264 1127 1062 2211 1625 739 495
Other Non-Current Liabilities 9 16 18 20 21 24 37 35 35
Total Current Liabilities 5339 5988 6023 5464 6017 4568 5449 6440 5729
Total Liabilities 16477 17567 17695 17178 17912 17951 18595 18834 18155
Fixed Assets 448 375 291 229 120 131 117 112 107
Other Non-Current Assets 175 148 158 143 232 214 227 263 230
Total Current Assets 15854 17044 17246 16806 17559 17606 18252 18460 17817
Total Assets 16477 17567 17695 17178 17912 17951 18595 18834 18155

HDIL Cash Flow

#(Fig in Cr.) Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
Opening Cash & Cash Equivalents 785 230 232 197 227 121 71 36 24
Cash Flow from Operating Activities -1412 820 721 1166 708 698 616 425 385
Cash Flow from Investing Activities -285 26 14 78 87 18 37 18 12
Cash Flow from Financing Activities 1142 -843 -770 -1215 -830 -777 -688 -455 -402
Net Cash Inflow / Outflow -555 2 -35 29 -35 -61 -35 -12 -5
Closing Cash & Cash Equivalent 230 232 197 227 189 60 36 24 19

HDIL Ratios

# Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
Earnings Per Share (Rs) 19.8 19.33 1.75 4.24 5.22 7.86 4.12 2.21 2.34
CEPS(Rs) 21.83 21.37 3.77 6.12 5.58 8.05 4.29 2.36 2.46
DPS(Rs) 0 0 0 0 0 0 0 0 0
Book NAV/Share(Rs) 222.36 246.05 247.8 252 257.87 265.9 264.42 266.65 260.53
Core EBITDA Margin(%) 89.19 75.21 124.21 102.49 78.89 66.28 84.71 103.85 55.56
EBIT Margin(%) 86.13 72.87 76.75 102.81 83.32 67.57 88.44 105.67 57.24
Pre Tax Margin(%) 52.61 41.74 9.18 21.67 29.13 23.59 29.25 15.59 18.16
PAT Margin (%) 44.08 40.29 7.18 20.37 21.38 28.16 24.71 24.67 14.79
Cash Profit Margin (%) 48.57 44.56 15.42 29.38 22.88 28.84 25.75 26.43 15.55
ROA(%) 5.69 4.76 0.42 1.02 1.25 1.84 0.98 0.51 0.57
ROE(%) 10.16 8.29 0.71 1.7 2.05 3 1.58 0.83 0.91
ROCE(%) 12.88 10.38 5.46 6.3 6.06 5.63 4.57 2.94 2.96
Receivable days 55.18 111.7 298.11 248.46 122.37 88.58 143.77 345.71 216.48
Inventory Days 1973.43 2097.19 4221.39 5128.29 4559.81 4168.91 7181.07 0 7594.68
Payable days 738.19 643.47 -472.41 -1128.02 1561.34 649.9 0 -2498.01 664.45
PER(x) 8.87 4.42 26.43 13.59 19.49 9.28 19.85 17.53 11.06
Price/Book(x) 0.79 0.35 0.19 0.23 0.39 0.27 0.31 0.14 0.1
Dividend Yield(%) 0 0 0 0 0 0 0 0 0
EV/Net Sales(x) 6.1 3.71 5.62 6.53 7.15 4.97 8.22 9.88 4.24
EV/Core EBITDA(x) 6.71 4.78 4.39 5.84 8.43 7.28 9.18 9.19 7.31
Net Sales Growth(%) 24.19 7.7 -48.97 -14.92 17.22 14.39 -38.12 -46.43 85.26
EBIT Growth(%) 30.69 -8.88 -46.25 13.96 -5 -7.24 -19.01 -35.99 0.35
PAT Growth(%) 43.71 -1.56 -90.91 141.54 23.04 50.64 -45.69 -46.52 11.09
EPS Growth(%) 24.18 -2.39 -90.95 142.17 23.14 50.68 -47.55 -46.53 6.17
Debt/Equity(x) 0.47 0.4 0.39 0.33 0.3 0.26 0.22 0.2 0.17
Current Ratio(x) 2.97 2.85 2.86 3.08 2.92 3.85 3.35 2.87 3.11
Quick Ratio(x) 0.83 0.9 0.86 0.79 0.74 0.87 0.63 0.49 0.57
Interest Cover(x) 2.57 2.34 1.14 1.27 1.54 1.54 1.49 1.17 1.46
Total Debt/Mcap(x) 0.59 1.14 2.07 1.45 0.76 0.95 0.71 1.35 1.7

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +85% -15% -4% —
Operating Profit CAGR 0% -19% -16% —
PAT CAGR +10% -31% -10% —
Share Price CAGR -51% -20% -20% -33%
ROE Average +1% +1% +2% +3%
ROCE Average +3% +3% +4% +6%

HDIL Shareholding Pattern

Latest · Jun 2019
100% held
Promoters 41.85 %
FII 16.63 %
DII (MF + Insurance) 0.67 %
Public (retail) 40.86 %
# Mar 2017 Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019
Promoter 36.4936.4936.4936.4936.4936.4936.4939.2839.2841.85
FII 44.8642.3233.9826.0717.7814.814.1813.2717.1616.63
DII 1.431.874.144.416.291.230.890.60.620.67
Public 17.2319.3225.433.0439.4447.4848.4446.8442.9440.86
Others 0000000000
Total 100100100100100100100100100100

HDIL Peer Comparison

Construction - Real Estate Edit Columns

HDIL Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

HDIL Pros & Cons

Pros

  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Promoter holding is low: 41.85%.
  • Company has a low return on equity of 1% over the last 3 years.
  • Debtor days have increased from -2498.01 to 664.45days.
  • The company has delivered a poor profit growth of -9% over past five years.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp