Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹3,954Cr
Infra - Construction & Contracting
Rev Gr TTM
Revenue Growth TTM
-4.35%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

HGINFRA
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | 44.2 | 22.2 | 20.0 | 15.2 | 11.3 | 13.1 | -5.5 | -7.3 | -20.3 | -3.0 | 0.2 | 12.4 |
| 1,238 | 1,070 | 734 | 1,136 | 1,376 | 1,216 | 683 | 978 | 1,121 | 1,223 | 698 | 1,112 |
Operating Profit Operating ProfitCr |
| 19.3 | 20.8 | 23.1 | 16.7 | 19.5 | 20.4 | 24.3 | 22.7 | 17.6 | 17.5 | 22.8 | 21.7 |
Other Income Other IncomeCr | 7 | 6 | 3 | 22 | 6 | 4 | 4 | 4 | 20 | 2 | 13 | 3 |
Interest Expense Interest ExpenseCr | 47 | 52 | 59 | 57 | 48 | 57 | 62 | 75 | 71 | 95 | 108 | 129 |
Depreciation DepreciationCr | 26 | 31 | 35 | 37 | 38 | 35 | 36 | 36 | 37 | 36 | 40 | 44 |
| 231 | 203 | 129 | 156 | 252 | 225 | 125 | 180 | 151 | 132 | 71 | 139 |
| 60 | 53 | 33 | 54 | 62 | 62 | 45 | 65 | 4 | 32 | 19 | 45 |
|
Growth YoY PAT Growth YoY% | 64.4 | 37.4 | 17.3 | -22.0 | 11.2 | 8.1 | -16.0 | 12.8 | -22.6 | -38.9 | -35.8 | -18.3 |
| 11.1 | 11.1 | 10.1 | 7.5 | 11.1 | 10.6 | 8.9 | 9.1 | 10.8 | 6.7 | 5.7 | 6.6 |
| 26.2 | 23.1 | 14.8 | 15.7 | 29.2 | 24.9 | 12.4 | 17.7 | 22.6 | 15.2 | 8.0 | 14.4 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 31.9 | 44.6 | 10.1 | 17.7 | 43.8 | 23.2 | 16.4 | -6.0 | 2.2 |
| 932 | 1,185 | 1,710 | 1,862 | 2,127 | 3,041 | 3,727 | 4,317 | 3,998 | 4,155 |
Operating Profit Operating ProfitCr |
| 11.8 | 14.9 | 15.1 | 16.0 | 18.5 | 18.9 | 19.4 | 19.7 | 20.9 | 19.6 |
Other Income Other IncomeCr | 3 | 5 | 14 | 11 | 7 | 7 | 19 | 36 | 32 | 38 |
Interest Expense Interest ExpenseCr | 19 | 40 | 49 | 60 | 94 | 118 | 154 | 217 | 265 | 403 |
Depreciation DepreciationCr | 26 | 54 | 75 | 76 | 84 | 85 | 96 | 141 | 144 | 157 |
| 83 | 119 | 194 | 231 | 312 | 515 | 665 | 740 | 681 | 493 |
| 30 | 35 | 67 | 64 | 75 | 135 | 171 | 201 | 175 | 100 |
|
| | 57.8 | 51.1 | 30.8 | 42.0 | 60.6 | 29.8 | 9.2 | -6.2 | -22.4 |
| 5.1 | 6.0 | 6.3 | 7.5 | 9.1 | 10.1 | 10.7 | 10.0 | 10.0 | 7.6 |
| 9.9 | 15.4 | 19.5 | 25.6 | 36.3 | 58.3 | 75.7 | 82.6 | 77.5 | 60.2 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 18 | 65 | 65 | 65 | 65 | 65 | 65 | 65 | 65 | 65 |
| 158 | 476 | 598 | 761 | 997 | 1,371 | 1,857 | 2,390 | 2,884 | 3,022 |
Current Liabilities Current LiabilitiesCr | 303 | 770 | 793 | 1,096 | 974 | 860 | 1,459 | 1,762 | 2,430 | 2,891 |
Non Current Liabilities Non Current LiabilitiesCr | 93 | 174 | 117 | 295 | 647 | 996 | 1,546 | 1,218 | 3,393 | 4,401 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 339 | 1,019 | 1,075 | 1,589 | 1,747 | 1,679 | 2,518 | 3,058 | 3,836 | 4,193 |
Non Current Assets Non Current AssetsCr | 233 | 466 | 497 | 628 | 937 | 1,612 | 2,409 | 2,376 | 4,937 | 6,202 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 64 | -8 | 66 | 36 | 71 | -322 | -139 | -311 | -878 |
Investing Cash Flow Investing Cash FlowCr | -114 | -446 | 9 | -85 | -103 | -66 | -378 | 17 | -1,461 |
Financing Cash Flow Financing Cash FlowCr | 62 | 443 | -78 | 71 | 152 | 293 | 562 | 319 | 2,310 |
|
Free Cash Flow Free Cash FlowCr | -44 | -260 | -63 | -58 | -27 | -379 | -456 | -524 | -2,413 |
| 120.5 | -9.2 | 51.5 | 21.4 | 29.8 | -84.7 | -28.3 | -57.7 | -173.7 |
CFO To EBITDA CFO To EBITDA% | 51.8 | -3.7 | 21.5 | 10.1 | 14.6 | -45.3 | -15.6 | -29.3 | -82.9 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 1,949 | 1,845 | 1,116 | 1,939 | 3,627 | 5,092 | 5,928 | 6,886 |
Price To Earnings Price To Earnings | 0.0 | 23.1 | 14.5 | 6.7 | 8.2 | 9.6 | 10.3 | 11.0 | 13.6 |
Price To Sales Price To Sales | 0.0 | 1.4 | 0.9 | 0.5 | 0.7 | 1.0 | 1.1 | 1.1 | 1.4 |
Price To Book Price To Book | 0.0 | 3.6 | 2.8 | 1.4 | 1.8 | 2.5 | 2.6 | 2.4 | 2.3 |
| 0.9 | 9.7 | 6.5 | 4.0 | 5.1 | 6.5 | 7.5 | 6.8 | 10.3 |
Profitability Ratios Profitability Ratios |
| 100.0 | 100.0 | 100.0 | 100.0 | 54.6 | 52.2 | 53.6 | 57.9 | 53.1 |
| 11.8 | 14.9 | 15.1 | 16.0 | 18.5 | 18.9 | 19.4 | 19.7 | 20.9 |
| 5.1 | 6.0 | 6.3 | 7.5 | 9.1 | 10.1 | 10.7 | 10.0 | 10.0 |
| 30.7 | 18.9 | 26.9 | 23.6 | 22.2 | 24.1 | 21.4 | 24.1 | 13.3 |
| 30.3 | 15.6 | 19.2 | 20.2 | 22.3 | 26.5 | 25.7 | 21.9 | 17.1 |
| 9.3 | 5.7 | 8.1 | 7.5 | 8.8 | 11.5 | 10.0 | 9.9 | 5.8 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
### **Company Overview**
H.G. Infra Engineering Limited (HGIEL), established in 2003 and headquartered in Jaipur, Rajasthan, is a fast-growing Indian infrastructure conglomerate with over two decades of experience in end-to-end EPC (Engineering, Procurement, and Construction) and Hybrid Annuity Model (HAM) projects. Listed on BSE and NSE since March 2018, the company has evolved from a regional subcontractor into a **pan-India leader** in transport, energy, and urban infrastructure, operating across **13 Indian states**.
Under the leadership of Chairman & Managing Director Mr. Harendra Singh, HGIEL has transformed into a diversified infrastructure player, strategically expanding beyond its core roads & highways business into high-growth sectors such as **railways, metro, solar power, Battery Energy Storage Systems (BESS), transmission & distribution (T&D), water infrastructure, and airports**.
---
### **Core Business Segments**
HGIEL operates across the following verticals:
1. **Roads & Highways** (core segment)
2. **Railways & Metro**
3. **Renewable Energy** (Solar & BESS)
4. **Transmission & Distribution (T&D)**
5. **Water Infrastructure**
6. **Airports & Civil Infrastructure**
The company serves prestigious clients including **NHAI, GUVNL, NTPC, JDVVNL, RVNL, MSRDC, Adani Group, Tata Projects, L&T, and various state PWDs**.
---
### **Financial and Project Highlights (As of Aug–Nov 2025)**
#### 📊 **Order Book & Revenue Visibility**
- **Total EPC Order Book (Aug 2025): ₹146,563 million**
- **EPC + HAM Total Order Book (Jul 2025): ₹152,812 million** (~₹15,281 crore)
- **Book-to-Bill Ratio**: ~2.5x, indicating strong order inflow momentum.
- **Revenue CAGR (5-Year, FY24): 20.6%**
- **EBITDA CAGR (FY24): 22.1%**
- **PAT CAGR (FY24): 34.6%**
> *As of March 31, 2025, the order book stood at ₹15,281 Crore, with:*
- Roads & Highways: ₹10,392 Crore (68%)
- Railways & Metro: ₹3,097 Crore
- Renewables: ₹1,792 Crore (Solar: ₹819 Cr, BESS: ₹973 Cr)
#### 🛣 **Roads & Highways**
- Core contributor, accounting for **~68% of total order book**.
- Executing key **Bharatmala Pariyojana** projects under HAM/EPC models, including:
- Raipur-Visakhapatnam Economic Corridor (SPVs: H.G. AP-1, OD-5)
- Khammam-Devarapalle (Telangana)
- Varanasi-Kolkata Packages 10 & 13 (Jharkhand-West Bengal)
- Gurgaon-Sohna, Narnaul Bypass, Rewari Ateli Mandi (Haryana)
- **Ganga Expressway (Uttar Pradesh)**: Largest EPC contract to date — ₹4,971 Crore, 151.7 km.
- **Ham & EPC Mix**: 36% HAM, 64% EPC – balancing annuity-based cash flows with high-margin execution.
#### 🚆 **Railways & Metro**
- 7 active rail and metro projects valued at **~₹4,495 Crore**.
- Positioned to benefit from **₹2.55 Lakh Crore government rail investment**.
- Key projects in **Andhra Pradesh, Maharashtra, Uttar Pradesh, Odisha, and Chhattisgarh**.
#### 🌞 **Solar Energy (KUSUM Scheme & Joint Ventures)**
- Strategic expansion into solar EPC under **PM-KUSUM Scheme**:
- Secured **543 MW DC solar projects**, including a 528 MW DC JV with **Stockwell Solar Services Pvt. Ltd (SSSPL)**.
- HGIEL holds **89% stake in 406 MW (AC)** of solar projects via SSSPL partnership.
- 49% stake in **83.02 MW (AC)** via JV with **UltraVibrant Solar Energy Pvt. Ltd (USEPL)**.
- **EPC Value of Solar Projects**: ₹1,307 Crore (exclusive of GST).
- **Solar Projects under Execution**:
- Rajasthan (JDVVNL): 77.7% complete; contributes ₹5,007 million to order book.
#### 🔋 **Battery Energy Storage Systems (BESS)**
- **EPC Order Book in BESS: ₹16,203 Million**
- Key projects awarded by **NTPC and GUVNL** in Gujarat and Rajasthan.
- Developing a **185 MW / 370 MWh BESS** with NTPC.
- Setting up a **500 MWh BESS** integrated with a 250 MW solar plant.
- Incorporated **H.G. Banaskantha BESS Private Limited** (Dec 2024) as a wholly-owned subsidiary for dedicated BESS operations.
#### ⚡ **Transmission & Distribution (T&D)**
- Entering T&D via **BOOT (Build, Own, Operate, Transfer)** model through tariff-based competitive bidding.
- Projects to generate revenue from **fixed monthly tariffs per kV over 35-year O&M period**.
- Construction completion: **18–30 months** post-award.
- Specialized team being built; multiple bids submitted (₹500 Cr–₹3,000 Cr range).
- Expected to become a **long-term cash flow generator**.
#### 💧 **Water Infrastructure**
- Exploring opportunities under **Namami Gange, Jal Shakti Abhiyan**.
- Focused on **desalination, wastewater management, rural/urban water supply**.
- Aligning with rising government outlays in water and sanitation.
- Positioning as a full-service EPC provider for water sector projects.
---
### **Operational Strengths**
- **Pan-India Presence**: 28+ active projects across 13 states.
- **Vertically Integrated Model**: Owns **over 3,000 modern equipment units** (crushers, pavers, batching plants).
- **Skilled Workforce**: Employs **over 4,700 people** with 97%+ male workforce.
- **SPV Framework**: Operates through multiple Special Purpose Vehicles (e.g., HGRV AP-1, OD-5, Khammam, Varanasi-Kolkata Pkg-10 & 13) for HAM projects.
- **Digital Transformation**:
- SAP S/4HANA implementation for real-time project and financial monitoring.
- Web & mobile apps for **fuel consumption tracking** (saving ~5–8% fuel costs).
- SAP Ariba for **e-procurement and supplier lifecycle management**.
- Public and private cloud infrastructure for enhanced security and scalability.
---
### **Monetization & Financial Discipline**
- **Monetized 3 HAM Projects (FY24)**: Sold to Highways Infrastructure Trust for **₹375.13 Crore (tranche 1)**; second tranche expected in FY25 (**₹126 Cr**).
- **Debt Management**: Consolidated debt has increased due to project financing; focus on working capital control and deleveraging.
- **Margin Guidance**:
- Standalone EBITDA: **15–16%**
- Consolidated EBITDA: **~18%**
- Targets **15–20% sustained revenue growth** with strong operating margins.