Construction - Real Estate · Founded 1996 · www.hdil.in · BSE 532873 · NSE HOUSING DEV · ISIN INE191I01012
No Notes Added Yet
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 It is now largely defunct as an operating entity, superseded by resolution processes.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.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(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 |
| #(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 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 85% | -15% | -4% | 0% |
| Operating Profit CAGR | 0% | -19% | -16% | 0% |
| PAT CAGR | 10% | -31% | -10% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -51% | -20% | -20% | -33% |
| ROE Average | 1% | 1% | 2% | 3% |
| ROCE Average | 3% | 3% | 4% | 6% |
| #(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 |
| #(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 |
| # | 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 |
| # | Mar 2017 | Jun 2017 | Sep 2017 | Dec 2017 | Mar 2018 | Jun 2018 | Sep 2018 | Dec 2018 | Mar 2019 | Jun 2019 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 36.49 | 36.49 | 36.49 | 36.49 | 36.49 | 36.49 | 36.49 | 39.28 | 39.28 | 41.85 |
| FII | 44.86 | 42.32 | 33.98 | 26.07 | 17.78 | 14.8 | 14.18 | 13.27 | 17.16 | 16.63 |
| DII | 1.43 | 1.87 | 4.14 | 4.41 | 6.29 | 1.23 | 0.89 | 0.6 | 0.62 | 0.67 |
| Public | 17.23 | 19.32 | 25.4 | 33.04 | 39.44 | 47.48 | 48.44 | 46.84 | 42.94 | 40.86 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2017 | Jun 2017 | Sep 2017 | Dec 2017 | Mar 2018 | Jun 2018 | Sep 2018 | Dec 2018 | Mar 2019 | Jun 2019 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 15.84 | 15.84 | 15.84 | 15.84 | 15.84 | 15.84 | 15.84 | 17.84 | 17.84 | 19.84 |
| FII | 19.47 | 18.37 | 14.75 | 11.31 | 7.72 | 6.42 | 6.15 | 6.02 | 7.79 | 7.88 |
| DII | 0.62 | 0.81 | 1.8 | 1.91 | 2.73 | 0.53 | 0.39 | 0.27 | 0.28 | 0.32 |
| Public | 7.48 | 8.39 | 11.02 | 14.34 | 17.12 | 20.61 | 21.02 | 21.27 | 19.49 | 19.37 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 43.4 | 43.4 | 43.4 | 43.4 | 43.4 | 43.4 | 43.4 | 45.4 | 45.4 | 47.4 |
| # | 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% |
| # | Mar 2017 | Jun 2017 | Sep 2017 | Dec 2017 | Mar 2018 | Jun 2018 | Sep 2018 | Dec 2018 | Mar 2019 | Jun 2019 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 36.49 | 36.49 | 36.49 | 36.49 | 36.49 | 36.49 | 36.49 | 39.28 | 39.28 | 41.85 |
| FII | 44.86 | 42.32 | 33.98 | 26.07 | 17.78 | 14.8 | 14.18 | 13.27 | 17.16 | 16.63 |
| DII | 1.43 | 1.87 | 4.14 | 4.41 | 6.29 | 1.23 | 0.89 | 0.6 | 0.62 | 0.67 |
| Public | 17.23 | 19.32 | 25.4 | 33.04 | 39.44 | 47.48 | 48.44 | 46.84 | 42.94 | 40.86 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2017 | Jun 2017 | Sep 2017 | Dec 2017 | Mar 2018 | Jun 2018 | Sep 2018 | Dec 2018 | Mar 2019 | Jun 2019 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 15.84 | 15.84 | 15.84 | 15.84 | 15.84 | 15.84 | 15.84 | 17.84 | 17.84 | 19.84 |
| FII | 19.47 | 18.37 | 14.75 | 11.31 | 7.72 | 6.42 | 6.15 | 6.02 | 7.79 | 7.88 |
| DII | 0.62 | 0.81 | 1.8 | 1.91 | 2.73 | 0.53 | 0.39 | 0.27 | 0.28 | 0.32 |
| Public | 7.48 | 8.39 | 11.02 | 14.34 | 17.12 | 20.61 | 21.02 | 21.27 | 19.49 | 19.37 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 43.4 | 43.4 | 43.4 | 43.4 | 43.4 | 43.4 | 43.4 | 45.4 | 45.4 | 47.4 |
* 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.
Your relationship manager will connect with you shortly.