Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Hazoor Multi Projects Ltd

HAZOOR
BSE
27.70
0.82%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Hazoor Multi Projects Ltd

HAZOOR
BSE
27.70
0.82%
29 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
750Cr
Close
Close Price
27.70
Industry
Industry
Infra - Construction & Contracting
PE
Price To Earnings
22.52
PS
Price To Sales
1.12
Revenue
Revenue
671Cr
Rev Gr TTM
Revenue Growth TTM
-21.30%
PAT Gr TTM
PAT Growth TTM
-64.87%
Peer Comparison
How does HAZOOR stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
HAZOOR
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterDec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
8146470153165249180102139
Growth YoY
Revenue Growth YoY%
104.5-46.2156.2-33.3-15.7
Expenses
ExpensesCr
6839355135155205154106110
Operating Profit
Operating ProfitCr
12711518104526-429
OPM
OPM%
15.115.421.911.96.018.014.4-3.921.1
Other Income
Other IncomeCr
141123001
Interest Expense
Interest ExpenseCr
0222555623
Depreciation
DepreciationCr
0022219112
PBT
PBTCr
1373131552320-116
Tax
TaxCr
31934376-10
PAT
PATCr
105491131714-106
Growth YoY
PAT Growth YoY%
-72.4-68.945.8-190.3138.4
NPM
NPM%
12.211.613.57.21.66.77.7-9.74.7
EPS
EPS
0.74.40.50.60.10.80.6-0.40.2

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2011Mar 2012Mar 2013Mar 2014Mar 2015Mar 2024Mar 2025TTM
Revenue
RevenueCr
00000545638671
Growth
Revenue Growth%
-31.217.15.2
Expenses
ExpensesCr
22000461549574
Operating Profit
Operating ProfitCr
-2-2000848896
OPM
OPM%
63.826.315.313.914.4
Other Income
Other IncomeCr
02000564
Interest Expense
Interest ExpenseCr
0000021439
Depreciation
DepreciationCr
0000002423
PBT
PBTCr
-20000865638
Tax
TaxCr
00000221611
PAT
PATCr
-2-1000644027
Growth
PAT Growth%
67.7102.9260.099.3-37.3-32.2
NPM
NPM%
20.559.411.76.34.0
EPS
EPS
0.0-0.10.00.00.05.22.01.2

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2011Mar 2012Mar 2013Mar 2014Mar 2015Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
1010101010192223
Reserves
ReservesCr
99999218435458
Current Liabilities
Current LiabilitiesCr
42010274587435
Non Current Liabilities
Non Current LiabilitiesCr
12300145162390
Total Liabilities
Total LiabilitiesCr
29282520196561,2061,306
Current Assets
Current AssetsCr
211106089931,116
Non Current Assets
Non Current AssetsCr
272724191948213191
Total Assets
Total AssetsCr
29282520196561,2061,306

Cash Flow

Consolidated
Standalone
Financial YearMar 2011Mar 2012Mar 2013Mar 2014Mar 2015Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
-31350-123-145
Investing Cash Flow
Investing Cash FlowCr
0-1000-5-105
Financing Cash Flow
Financing Cash FlowCr
2-1-2-60171188
Net Cash Flow
Net Cash FlowCr
000-1043-62
Free Cash Flow
Free Cash FlowCr
-31350-123-154
CFO To PAT
CFO To PAT%
163.4-251.515,588.38,046.7-198.0-192.9-363.3
CFO To EBITDA
CFO To EBITDA%
182.5-78.2-2,150.52,582.6-447.0-147.1-164.2

Ratios

Consolidated
Standalone
Financial YearMar 2011Mar 2012Mar 2013Mar 2014Mar 2015Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
64313537923
Price To Earnings
Price To Earnings
0.00.0114.022.027.28.423.4
Price To Sales
Price To Sales
2.24.018.21.01.4
Price To Book
Price To Book
0.30.20.10.10.22.32.0
EV To EBITDA
EV To EBITDA
-4.5-3.0-42.15.164.36.912.5
Profitability Ratios
Profitability Ratios
GPM
GPM%
100.0100.0102.3101.1
OPM
OPM%
63.826.315.313.9
NPM
NPM%
20.559.411.76.3
ROCE
ROCE%
-7.8-0.8-0.10.10.125.410.8
ROE
ROE%
-8.8-2.90.10.30.626.98.7
ROA
ROA%
-5.9-2.00.10.30.69.73.3
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Hazoor Multi Projects Limited (**HMPL**) is a diversified Indian infrastructure and engineering firm currently undergoing a strategic transformation. Historically a specialist in **Real Estate** and **Road Infrastructure**, the company is aggressively pivoting toward an integrated, multi-vertical platform. Through targeted acquisitions and subsidiary expansion, HMPL has entered high-barrier sectors including **Shipbuilding**, **Renewable Energy**, and **Upstream Oil & Gas services**, aiming to balance its project-based EPC revenue with long-cycle, recurring income streams. --- ### **Core Business Verticals & Operational Footprint** HMPL operates through a mix of direct execution and specialized subsidiaries, focusing on large-scale civil engineering and essential infrastructure. #### **1. Infrastructure, EPC & Road Development** The company executes complex civil projects, including **highways, bridges, dams, and roads**, primarily through **Engineering, Procurement, and Construction (EPC)** and **Hybrid Annuity Model (HAM)** frameworks. * **Key Projects:** * **Nagpur-Mumbai Super Communication Expressway (Package-11):** Reached **95%** completion; historically a major revenue driver. * **NH-66 (Arawali to Kante):** Rehabilitation and up-gradation of **39.24 Km**; reached **49%** completion as of late 2024, with **PCoD** achieved in **March 2025**. * **Wakan Pali-Khopoli Road (SH-88):** **100%** completion achieved. * **Versova Link Bridge:** Construction of a bridge near the Versova creek for **Venkatesh Infra**, valued at **Rs. 102.10 Crore**. #### **2. Toll Operations & Facility Management** HMPL has expanded into **user fee collection** and maintenance to generate steady cash flows. * **Active Sites:** Recent contracts include the **Shrishikalan Toll Plaza** and **Hulikunte Fee Plaza (NH-648)**, the latter reaching **57.43%** completion. * **Revenue Impact:** Income from toll operations contributed **Rs. 2,017.99 Lakh** in FY 2024-25, a new revenue stream compared to the previous fiscal year. #### **3. Maritime Infrastructure & Shipbuilding** Operated through its wholly-owned subsidiary, **Square Port Shipyard Private Limited**, located at **Dabhol, Konkan**. * **Capacity:** The facility is operational with **5 vessels** currently under construction. * **International Reach:** Projects include a **Landing Craft** for a **UK-based** shipping company. * **Financial Support:** HMPL provides a **Rs. 45 Crore** term loan guarantee and a **Rs. 5 Crore** cash credit facility for this vertical. #### **4. Energy & Upstream Services** HMPL is positioning itself as a key player in India’s energy transition and security. * **Oil & Gas:** Entry into upstream services via **Quippo Oil and Gas Infrastructure Ltd**. The mandate includes providing **drilling rigs**, **workover services**, and oilfield equipment. A major contract was secured with **Oil India Limited** for drilling rig charter hire valued at **Rs. 280.1 Crore**. * **Renewable Energy:** Through **Hazoor New & Renewable Energy Private Limited**, the company is developing solar, wind, and bioenergy solutions. It recently secured a massive **Rs. 913 Crore** solar EPC contract for a **200 MW** project in **Khavda, Gujarat**. --- ### **Financial Performance & Segment Analysis** HMPL reports under a single operating segment (Infrastructure/Real Estate) as per **Ind AS 108**, though its revenue sources are diversifying. **Standalone Financial Summary:** | Financial Metric | FY 2024-25 (Rs. in Lakh) | FY 2023-24 (Rs. in Lakh) | FY 2022-23 (Rs. in Lakh) | | :--- | :--- | :--- | :--- | | **Total Revenue from Operations** | **39,475.68** | **48,985.04** | **77,580.71** | | **Profit Before Tax (PBT)** | **-** | **7,397.22** | **6,124.12** | | **Profit After Tax (PAT)** | **-** | **5,487.50** | **4,557.97** | * **Consolidated Performance (FY24):** Revenue stood at **Rs. 54,455.64 Lakh** with a PAT of **Rs. 6,376.95 Lakh**. * **Revenue Concentration:** In FY24, **92.63%** of revenue (**Rs. 453.76 Crore**) was derived from a single customer for the Mumbai-Nagpur Expressway. * **Shareholder Returns:** The Board recommended a final dividend of **Rs. 5 per share** for the year ended March 31, 2025. --- ### **Capital Structure & Strategic Financing** To support its transition to an **asset-integrated platform**, HMPL has overhauled its capital structure and borrowing capacity. * **Stock Split:** Executed a **1:10 split** in **November 2024**, reducing the face value from **Rs. 10** to **Re. 1** to enhance liquidity. * **Authorized Capital:** Increased to **Rs. 100.50 Crores**. * **Fund Raising:** * Issued **12.58 Crore** warrants (post-split) at **Rs. 30** each. As of March 2025, **Rs. 175.73 Crores** of the total **Rs. 377.56 Crore** target had been utilized for new projects and working capital. * Allotted **35,00,000** equity shares (pre-split) in early 2024 at **Rs. 178** per share, raising **Rs. 62.30 Crores**. * **Borrowing Power:** Shareholders approved an increase in borrowing limits to **Rs. 5,000 Crores** (up from **Rs. 800 Crores**) to facilitate large-scale acquisitions, such as the proposed takeover of **GECPL** (a Gammon India subsidiary). * **Market Migration:** The company is in the process of migrating its listing from the **BSE** to the **Main Board of the NSE**. --- ### **Subsidiary & Associate Ecosystem** | Entity Name | Relationship | Primary Business Focus | | :--- | :--- | :--- | | **Hazoor Infra Projects Pvt Ltd** | Wholly Owned Subsidiary | **SPV** for NH-66 HAM Project | | **Square Port Shipyard Pvt Ltd** | Wholly Owned Subsidiary | Marine structures, repair, and shipbuilding | | **Hazoor New & Renewable Energy** | Subsidiary | Solar, wind, and smart grid technologies | | **Rappture Projects Pvt Ltd** | Associate (**46.75%**) | Real estate development and infrastructure | | **Hazoor Multi Projects UK Ltd** | Subsidiary | International construction (Inc. April 2025) | --- ### **Risk Profile & Mitigation Framework** HMPL operates in a capital-intensive environment with specific regulatory and execution risks. * **Governance & Compliance:** The company has noted historical lapses in **SEBI (LODR)** regulations, including delays in disclosing board outcomes and monitoring agency reports for preferential issues. It also faced a **nine-month vacancy** in the **CFO** position during FY 2024-25. * **Subsidiary De-consolidation:** In **December 2025**, HMPL lost control of **Vyom Hydrocarbon (VHPL)** and its subsidiary **Quippo Oil and Gas** following a debt-to-equity conversion, noting a lack of access to certain statutory records during the transition. * **Credit & Liquidity:** * **Credit Ratings:** As of July 2024, rated **IVR BBB-/Stable** (Long-term) and **IVR A3** (Short-term). However, the company requested a withdrawal of these ratings in **October 2025** after deciding not to proceed with certain bank facilities. * **Contingent Liabilities:** Significant exposure via corporate guarantees, including **Rs. 278.61 Crore** for Hazoor Infra Projects and **Rs. 75 Crore** for Rappture Projects. * **Market Risks:** Vulnerability to **commodity inflation** (steel, cement), **interest rate hikes** by the RBI, and **climate change** (monsoon disruptions to construction timelines). ### **Future Outlook** HMPL is pivoting toward an **asset-light execution model** while simultaneously building a portfolio of high-value infrastructure assets. By aligning with India’s **Net-Zero 2070** goals through its renewable energy arm and expanding its international footprint via its **UK subsidiary**, the company aims to diversify its geographic and sectoral risk while scaling its technical capacity for complex, large-scale engineering projects.