HGINFRA
FAIRLY_VALUEDH.G. Infra Engineering
Infrastructure · NSE
↑ 80.9% vs fair value
52W Low
₹430
+13.9% from low
52W High
₹1,275
-61.6% from high
Valuation Gauge
Current Price
₹489
Fair Value
₹2,559
Fair Value Analysis
₹2,559
Based on balance sheet strength analysis and earnings growth potential for Infrastructure sector companies | Sector-cheap: P/E at 4th percentile vs sector peers. | CAUTION: ROCE declining (latest 14.9%) — returns on capital are falling; verify this isn't a value trap.
Balance Sheet Value
55% weight
Growth Valuation
46% weight
Price vs Market
Shareholding Pattern
Stock Health Score
Solid Fundamentals
Profitability
ROE of 19.1% is above the Infrastructure sector benchmark of 15% — strong returns
Debt & Leverage
D/E ratio of 1.8x is well within the Infrastructure sector norm of 2.0x — strong balance sheet
Valuation vs Peers
P/E of 5.3x trades at a 95% discount to Infrastructure sector median (112x) — attractively valued
Cash Flow
Negative FCF of ₹-2,438 Cr — company is consuming more cash than it generates
Earnings Growth
5yr EPS CAGR of 10.0% is well below Infrastructure sector average of 42.2%
Dividend
Dividend yield of 0.4% is symbolic — low but positive
Sentiment Trend — Last 30 Days
Historical Returns
Key Ratios & Growth
FCF Yield
-74.4%
Free cash flow / market cap
Revenue Growth (YoY)
+8.5%
Year-on-year revenue change
Profit Growth (YoY)
+14.6%
Year-on-year PAT change
Operating Cash Flow
₹-878 Cr
TTM cash from operations
Key Financials
EPS (TTM)
₹90.6
P/E Ratio
5.3x
P/B Ratio
1x
ROE
19.1%
ROCE
14.4%
Debt / Equity
1.83x
Beta
0.02
Div Yield
0.4%
FCF (Cr)
₹-2,438 Cr
Revenue (Cr)
₹4,800 Cr
EPS Growth 5Y
10%
Mkt Cap (Cr)
₹3,147 Cr
52W High
₹1,275
52W Low
₹429.5
Book Value/Share
₹475.2
Financial History
| Period | Revenue | Op Profit | OPM% | PAT | EPS |
|---|---|---|---|---|---|
| TTM | ₹5.2K Cr | ₹1.0K Cr | 20.0% | ₹392 Cr | ₹60.19 |
| 2025-03-31 | ₹5.1K Cr | ₹1.1K Cr | 21.0% | ₹505 Cr | ₹77.56 |
| 2024-03-31 | ₹5.4K Cr | ₹1.1K Cr | 20.0% | ₹539 Cr | ₹82.64 |
| 2023-03-31 | ₹4.6K Cr | ₹895 Cr | 19.0% | ₹493 Cr | ₹75.68 |
| 2022-03-31 | ₹3.8K Cr | ₹711 Cr | 19.0% | ₹380 Cr | ₹58.31 |
| 2021-03-31 | ₹2.6K Cr | ₹484 Cr | 19.0% | ₹237 Cr | ₹36.31 |
| 2020-03-31 | ₹2.2K Cr | ₹353 Cr | 16.0% | ₹167 Cr | ₹25.57 |
| 2019-03-31 | ₹2.0K Cr | ₹305 Cr | 15.0% | ₹127 Cr | ₹19.54 |
| 2018-03-31 | ₹1.4K Cr | ₹208 Cr | 15.0% | ₹84 Cr | ₹12.93 |
| 2017-03-31 | ₹1.1K Cr | ₹124 Cr | 12.0% | ₹53 Cr | ₹29.64 |
| 2016-03-31 | ₹741 Cr | ₹78 Cr | 11.0% | ₹30 Cr | ₹16.75 |
| 2015-03-31 | ₹365 Cr | ₹44 Cr | 12.0% | ₹9 Cr | ₹6.05 |
| 2014-03-31 | ₹471 Cr | ₹51 Cr | 11.0% | ₹17 Cr | ₹11.26 |
Compounded Growth Rates
Sales Growth
Profit Growth
EPS Growth
Peer Comparison
Infrastructure| Stock | Price | Fair Value | MoS% | P/E | ROE | Signal |
|---|---|---|---|---|---|---|
KNR Constructions | ₹115 | ₹618.1 | +81.4% | 7.2 | 16.8% | UNDERVALUED |
H.G. Infra Engineering | ₹489 | ₹2,559.4 | +80.9% | 8 | 19.1% | FAIRLY_VALUED |
PNC Infratech | ₹174.3 | ₹553 | +68.5% | 5.6 | 10.8% | FAIRLY_VALUED |
Ashoka Buildcon | ₹112.9 | ₹266.6 | +57.6% | 1.1 | 9.7% | UNDERVALUED |
J.Kumar Infraprojects Limited | ₹456.8 | ₹1,019.7 | +55.2% | 8.8 | 11.7% | UNDERVALUED |
Patel Engineering Limited | ₹25 | ₹54 | +53.8% | 8.6 | 6.8% | UNDERVALUED |
G R Infraprojects | ₹829.5 | ₹1,579.5 | +47.5% | 7.4 | 12.3% | FAIRLY_VALUED |
Dilip Buildcon Limited | ₹403.8 | ₹738.8 | +45.4% | 4.3 | 7.5% | UNDERVALUED |
Institutional Activity
Bulk deals, block deals, short selling & delivery volume — NSE data
Insider Trading
Community Pulse
Company Documents
Annual reports, concall transcripts & regulatory filings
Share this Stock
Download card · Share on WhatsApp
Share on WhatsApp, Twitter, or any group — each share brings new users to Veritas Quant