Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹102Cr
Rev Gr TTM
Revenue Growth TTM
-23.14%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

HDIL
VS
| Quarter | Dec 2022 | Mar 2023 | Jun 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Dec 2024 | Mar 2025 | Jun 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | 170.0 | 89.5 | 5.1 | 46.7 | 40.7 | 127.8 | 4,468.3 | -4.5 | 3,692.1 | -50.0 | -97.8 | -2.4 |
| 2 | 13 | 2 | 2 | 2 | 5 | 21 | 3 | 7 | 3 | 3 | 3 |
Operating Profit Operating ProfitCr |
| -696.3 | -3,536.1 | -392.7 | -325.0 | -392.1 | -541.5 | -9.8 | -528.6 | 48.3 | -617.1 | -548.8 | -543.9 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 0 | 0 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| -2 | -13 | -2 | -2 | -2 | -5 | -2 | -2 | 7 | -3 | -2 | -2 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | 45.8 | -107.6 | -2.0 | 21.8 | 18.7 | 64.6 | 21.1 | -34.6 | 470.8 | 44.9 | -50.9 | -2.5 |
| -811.1 | -3,702.8 | -497.6 | -406.8 | -468.4 | -575.6 | -8.6 | -573.8 | 45.8 | -634.1 | -592.7 | -602.4 |
| -0.1 | -0.3 | 0.0 | 0.0 | -0.1 | -1.0 | 0.0 | -0.1 | 0.1 | -0.1 | -0.1 | -0.1 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2025 | TTM |
|---|
|
| | 30.4 | 16.2 | -39.2 | -45.5 | 50.5 | -29.1 | -99.8 | -25.6 | 106.3 | | -54.0 |
| 167 | 390 | 530 | 230 | 68 | 286 | 898 | 12 | 12 | 20 | 34 | 16 |
Operating Profit Operating ProfitCr |
| 78.3 | 61.2 | 54.7 | 67.6 | 82.4 | 51.0 | -116.8 | -1,257.7 | -1,775.1 | -1,406.8 | 1.1 | -0.3 |
Other Income Other IncomeCr | 170 | 86 | 24 | 35 | 15 | 17 | -13,393 | 1 | 2 | 1 | | 2 |
Interest Expense Interest ExpenseCr | 510 | 387 | 369 | 300 | 268 | 192 | 111 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 8 | 7 | 8 | 7 | 7 | 5 | 9 | 3 | 3 | 3 | 3 | 2 |
| 256 | 308 | 286 | 209 | 59 | 118 | -13,997 | -12 | -12 | -20 | 0 | -1 |
| 11 | 81 | -54 | 33 | -36 | 22 | -29 | 0 | 0 | 0 | 0 | 0 |
|
| | -7.6 | 50.4 | -48.5 | -45.6 | 0.9 | -14,621.9 | 99.9 | -0.8 | -61.2 | | -8,900.0 |
| 31.8 | 22.5 | 29.1 | 24.6 | 24.6 | 16.5 | -3,372.2 | -1,427.0 | -1,933.2 | -1,510.3 | 0.0 | -5.8 |
| 5.8 | 5.5 | 8.1 | 4.1 | 2.2 | 2.1 | -296.8 | -0.3 | -0.3 | -0.4 | 0.0 | -0.1 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 419 | 419 | 419 | 434 | 434 | 454 | 474 | 474 | 474 | 474 | 474 | 474 |
| 10,006 | 10,236 | 10,577 | 10,887 | 10,983 | 11,200 | -2,714 | -2,726 | -2,739 | -2,759 | -2,769 | -2,774 |
Current Liabilities Current LiabilitiesCr | 5,025 | 5,093 | 3,409 | 3,409 | 4,537 | 4,330 | 6,215 | 3,742 | 3,747 | 6,248 | 6,243 | 6,240 |
Non Current Liabilities Non Current LiabilitiesCr | 340 | 249 | 1,363 | 1,124 | 214 | 39 | 0 | 2,481 | 2,484 | 0 | 0 | 0 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 14,776 | 14,641 | 14,421 | 14,537 | 14,901 | 15,075 | 3,264 | 3,263 | 3,261 | 3,261 | 3,251 | 3,244 |
Non Current Assets Non Current AssetsCr | 1,013 | 1,356 | 1,347 | 1,316 | 1,309 | 1,009 | 710 | 707 | 705 | 702 | 697 | 695 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 1,042 | 499 | 397 | 158 | 374 | -145 | -1,018 | -4 | 0 | -2 | 0 |
Investing Cash Flow Investing Cash FlowCr | 181 | 105 | 19 | 37 | 18 | 305 | 132 | 0 | 0 | 0 | 0 |
Financing Cash Flow Financing Cash FlowCr | -1,211 | -622 | -480 | -227 | -392 | -161 | 868 | 4 | 2 | 0 | 0 |
|
Free Cash Flow Free Cash FlowCr | 1,041 | 495 | 400 | 167 | 374 | -145 | -1,018 | -4 | 0 | -2 | |
| 425.6 | 220.6 | 116.6 | 90.3 | 392.4 | -151.1 | 7.3 | 33.3 | 0.3 | 10.3 | 4,100.0 |
CFO To EBITDA CFO To EBITDA% | 172.7 | 81.1 | 62.1 | 32.9 | 117.1 | -48.8 | 210.4 | 37.8 | 0.3 | 11.0 | -110.8 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 2,413 | 4,261 | 3,057 | 3,552 | 1,677 | 1,176 | 69 | 221 | 360 | 121 | 121 |
Price To Earnings Price To Earnings | 9.9 | 18.8 | 9.0 | 20.3 | 17.6 | 12.2 | 0.0 | 0.0 | 0.0 | 0.0 | -12,135.0 |
Price To Sales Price To Sales | 3.1 | 4.2 | 2.6 | 5.0 | 4.3 | 2.0 | 0.2 | 260.4 | 562.9 | 92.6 | 3.6 |
Price To Book Price To Book | 0.2 | 0.4 | 0.3 | 0.3 | 0.1 | 0.1 | 0.0 | -0.1 | -0.2 | -0.1 | -0.1 |
| 6.5 | 9.3 | 7.6 | 11.2 | 10.2 | 8.6 | -5.3 | -251.2 | -251.4 | -140.8 | 6,995.9 |
Profitability Ratios Profitability Ratios |
| 93.8 | 75.5 | 65.7 | 80.5 | 97.5 | 58.7 | -109.5 | 100.0 | 100.0 | 100.0 | 33.0 |
| 78.3 | 61.2 | 54.7 | 67.6 | 82.4 | 51.0 | -116.8 | -1,257.7 | -1,775.1 | -1,406.8 | 1.1 |
| 31.8 | 22.5 | 29.1 | 24.6 | 24.6 | 16.5 | -3,372.2 | -1,427.0 | -1,933.2 | -1,510.3 | 0.0 |
| 6.3 | 5.6 | 5.1 | 3.8 | 2.5 | 2.4 | -5,857.4 | -5.3 | -5.6 | -9.9 | 0.0 |
| 2.4 | 2.1 | 3.1 | 1.6 | 0.8 | 0.8 | 623.5 | 0.5 | 0.5 | 0.9 | 0.0 |
| 1.6 | 1.4 | 2.2 | 1.1 | 0.6 | 0.6 | -351.4 | -0.3 | -0.3 | -0.5 | 0.0 |
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.