Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Housing Development & Infrastructure Ltd

HDIL
NSE
2.16
0.93%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Housing Development & Infrastructure Ltd

HDIL
NSE
2.16
0.93%
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
102Cr
Close
Close Price
2.16
Industry
Industry
Construction - Housing
PE
Price To Earnings
PS
Price To Sales
6.55
Revenue
Revenue
16Cr
Rev Gr TTM
Revenue Growth TTM
-23.14%
PAT Gr TTM
PAT Growth TTM
-91.44%
Peer Comparison
How does HDIL stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
HDIL
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025
Revenue
RevenueCr
00000119014000
Growth YoY
Revenue Growth YoY%
170.089.55.146.740.7127.84,468.3-4.53,692.1-50.0-97.8-2.4
Expenses
ExpensesCr
21322252137333
Operating Profit
Operating ProfitCr
-2-13-2-1-1-4-2-27-3-2-2
OPM
OPM%
-696.3-3,536.1-392.7-325.0-392.1-541.5-9.8-528.648.3-617.1-548.8-543.9
Other Income
Other IncomeCr
000000100100
Interest Expense
Interest ExpenseCr
000000000000
Depreciation
DepreciationCr
111111111111
PBT
PBTCr
-2-13-2-2-2-5-2-27-3-2-2
Tax
TaxCr
000000000000
PAT
PATCr
-2-13-2-2-2-5-2-27-3-2-2
Growth YoY
PAT Growth YoY%
45.8-107.6-2.021.818.764.621.1-34.6470.844.9-50.9-2.5
NPM
NPM%
-811.1-3,702.8-497.6-406.8-468.4-575.6-8.6-573.845.8-634.1-592.7-602.4
EPS
EPS
-0.1-0.30.00.0-0.1-1.00.0-0.10.1-0.1-0.1-0.1

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2025TTM
Revenue
RevenueCr
7711,0051,1687113885844141113416
Growth
Revenue Growth%
30.416.2-39.2-45.550.5-29.1-99.8-25.6106.3-54.0
Expenses
ExpensesCr
167390530230682868981212203416
Operating Profit
Operating ProfitCr
603616639481319298-484-11-11-1800
OPM
OPM%
78.361.254.767.682.451.0-116.8-1,257.7-1,775.1-1,406.81.1-0.3
Other Income
Other IncomeCr
1708624351517-13,3931212
Interest Expense
Interest ExpenseCr
51038736930026819211100000
Depreciation
DepreciationCr
878775933332
PBT
PBTCr
25630828620959118-13,997-12-12-200-1
Tax
TaxCr
1181-5433-3622-2900000
PAT
PATCr
2452263401759596-13,967-12-12-200-1
Growth
PAT Growth%
-7.650.4-48.5-45.60.9-14,621.999.9-0.8-61.2-8,900.0
NPM
NPM%
31.822.529.124.624.616.5-3,372.2-1,427.0-1,933.2-1,510.30.0-5.8
EPS
EPS
5.85.58.14.12.22.1-296.8-0.3-0.3-0.40.0-0.1

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
419419419434434454474474474474474474
Reserves
ReservesCr
10,00610,23610,57710,88710,98311,200-2,714-2,726-2,739-2,759-2,769-2,774
Current Liabilities
Current LiabilitiesCr
5,0255,0933,4093,4094,5374,3306,2153,7423,7476,2486,2436,240
Non Current Liabilities
Non Current LiabilitiesCr
3402491,3631,1242143902,4812,484000
Total Liabilities
Total LiabilitiesCr
15,78915,99715,76815,85316,21016,0843,9753,9713,9663,9633,9483,940
Current Assets
Current AssetsCr
14,77614,64114,42114,53714,90115,0753,2643,2633,2613,2613,2513,244
Non Current Assets
Non Current AssetsCr
1,0131,3561,3471,3161,3091,009710707705702697695
Total Assets
Total AssetsCr
15,78915,99715,76815,85316,21016,0843,9753,9713,9663,9633,9483,940

Cash Flow

Consolidated
Standalone
Financial YearMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2025
Operating Cash Flow
Operating Cash FlowCr
1,042499397158374-145-1,018-40-20
Investing Cash Flow
Investing Cash FlowCr
1811051937183051320000
Financing Cash Flow
Financing Cash FlowCr
-1,211-622-480-227-392-1618684200
Net Cash Flow
Net Cash FlowCr
12-18-64-310-1-1703-20
Free Cash Flow
Free Cash FlowCr
1,041495400167374-145-1,018-40-2
CFO To PAT
CFO To PAT%
425.6220.6116.690.3392.4-151.17.333.30.310.34,100.0
CFO To EBITDA
CFO To EBITDA%
172.781.162.132.9117.1-48.8210.437.80.311.0-110.8

Ratios

Consolidated
Standalone
Financial YearMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
2,4134,2613,0573,5521,6771,17669221360121121
Price To Earnings
Price To Earnings
9.918.89.020.317.612.20.00.00.00.0-12,135.0
Price To Sales
Price To Sales
3.14.22.65.04.32.00.2260.4562.992.63.6
Price To Book
Price To Book
0.20.40.30.30.10.10.0-0.1-0.2-0.1-0.1
EV To EBITDA
EV To EBITDA
6.59.37.611.210.28.6-5.3-251.2-251.4-140.86,995.9
Profitability Ratios
Profitability Ratios
GPM
GPM%
93.875.565.780.597.558.7-109.5100.0100.0100.033.0
OPM
OPM%
78.361.254.767.682.451.0-116.8-1,257.7-1,775.1-1,406.81.1
NPM
NPM%
31.822.529.124.624.616.5-3,372.2-1,427.0-1,933.2-1,510.30.0
ROCE
ROCE%
6.35.65.13.82.52.4-5,857.4-5.3-5.6-9.90.0
ROE
ROE%
2.42.13.11.60.80.8623.50.50.50.90.0
ROA
ROA%
1.61.42.21.10.60.6-351.4-0.3-0.3-0.50.0
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
### **Executive Overview: A Company in Resolution** Housing Development and Infrastructure Limited (**HDIL**) is currently navigating a complex **Corporate Insolvency Resolution Process (CIRP)** under the **Insolvency and Bankruptcy Code (IBC), 2016**. Since **August 20, 2019**, the company has been under the control of a **Resolution Professional (RP)**, with the powers of the Board of Directors suspended. The company’s recovery strategy has shifted from a unified corporate entity approach to a **vertical-wise resolution model**. This involves carving out specific high-value real estate projects into independent "Verticals" to be acquired by **Successful Resolution Applicants (RAs)**, while the remaining non-viable assets face potential liquidation. --- ### **Project-Specific Resolution Strategy** The company’s primary value resides in its land bank and urban redevelopment projects in Mumbai. Rather than selling the company as a **going concern**, the resolution strategy utilizes a **demerger model** where specific assets are transferred to subsidiaries or RAs. | Project / Vertical | Asset Type | Status (as of Sept 2025) | Successful Resolution Applicant | | :--- | :--- | :--- | :--- | | **Vertical V (BKC Inspire)** | **SRA (Slum Rehabilitation)** | Plan Approved by **NCLT** (**June 27, 2025**) | Under Appeal at **NCLAT** | | **Vertical IX (Shahad Maharal)** | Land Parcel | Plan Approved by **NCLT** (**June 27, 2025**) | **Adani Properties Private Limited** | | **Tagore Park (Malad)** | Residential | Plan Received (**June 2024**) | Under Examination | | **Six (6) Other Verticals** | Various | Approved by **CoC** | Pending **NCLT** Approval | | **Remaining Assets** | Residual | **Liquidation Application Filed** | N/A | #### **The BKC Project Focus** The **BKC Project** (Bandra Kurla Complex) represents a core operational asset. It is a **Slum Rehabilitation Authority (SRA)** project managed through **Development Agreements** with **Budhpur Buildcon Private Limited (BBPL)**. Post-demerger, the management of the Resolution Applicant assumes full control of this project, ensuring it remains insulated from the legacy liabilities of the parent Corporate Debtor. --- ### **Financial Liability Profile and Claims Adjudication** There is a massive disparity between the company’s book values and the actual claims admitted during the insolvency process. As of **December 31, 2024**, the total admitted claims stand at **INR 8,284.00 Crore**. **Breakdown of Admitted Claims:** * **Financial Creditors:** **INR 7,373.33 Crore** (includes Banks, NCDs, and Overdrafts). * **Home Buyers:** **INR 898.52 Crore** (subset of financial creditors). * **Government Authorities:** **INR 593.59 Crore**. * **Other Creditors & Employees:** **INR 317.07 Crore**. **Resolution Outlay & Creditor Recovery:** The proposed resolution plans involve significant "haircuts" for creditors. For example, the financial proposal for certain segments includes: * **Total Financial Allocation:** **INR 63.75 Crore** (representing a fraction of the multi-billion crore claims). * **Secured vs. Unsecured:** **INR 62.76 Crore** allocated to secured creditors; **INR 0.99 Crore** to unsecured. * **Dissenting Creditors:** Creditors holding **33.916%** of the voting share (including **Bank of India**, **PNB**, and **Central Bank of India**) did not approve the plan and are slated to receive only the minimum **Liquidation Value**. --- ### **Operational Risks and Governance Challenges** The company faces severe "Going Concern" uncertainty due to a total cessation of traditional operations and a lack of liquidity. * **Personnel Attrition:** A mass exodus of staff in the finance, secretarial, and accounting departments has left the company with a critical lack of institutional knowledge. * **Management Non-Cooperation:** The RP has filed **Section 19(2)** applications against erstwhile promoters for failing to hand over essential documents. Promoter directors have been in **judicial custody**, further obstructing the flow of information. * **Data Integrity Issues:** Auditors have issued a **Disclaimer of Conclusion** because opening balances from **April 1, 2019**, cannot be verified. There is no backup for historical financial data, and **Ind AS 36** impairment assessments for property and investments have not been conducted. * **Subsidiary Neglect:** Financial results for **5 subsidiaries** have not been consolidated due to separate insolvency proceedings and a lack of data access. --- ### **Legal, Forensic, and Regulatory Exposure** HDIL is the subject of intense scrutiny by Indian federal agencies following allegations of massive financial irregularities. * **Forensic Audit Findings:** Auditors identified that **INR 1,352.12 Crore** disbursed by **8 banks** between 2011 and 2019 was diverted away from sanctioned construction projects. * **Active Investigations:** The company is being investigated by: 1. **Enforcement Directorate (ED)** 2. **Economic Offences Wing (EOW)** 3. **Serious Fraud Investigation Office (SFIO)** 4. **Central Bureau of Investigation (CBI)** * **Litigation Overhang:** While the **NCLT** approved resolution plans for key verticals in **June 2025**, these orders are currently being challenged by erstwhile promoters in the **NCLAT**, creating a timeline risk for successful asset transfer. * **Performance Guarantees:** Resolution Applicants are required to provide **Performance Guarantees** to ensure the fulfillment of the **Request for Resolution Plan (RFRP)**. These guarantees remain invokable by banks for **12 months** post-expiry if terms are breached. --- ### **Investor Summary** Investing in or acquiring assets from HDIL is a high-risk, high-reward play centered on **distressed real estate arbitrage**. The value is concentrated in specific urban redevelopment "Verticals" (like **BKC** and **Shahad Maharal**), while the corporate shell remains burdened by **INR 8,284 Crore** in debt, ongoing criminal investigations, and a pending **liquidation application** for non-core assets. Success depends entirely on the judicial finality of the **NCLT/NCLAT** orders and the ability of new management to navigate the complex **SRA regulatory environment** in Maharashtra.