Nifty
:
25795.15
Sensex
:
84211.88
-96.25 (-0.37%)
-344.52 (-0.41%)
Nifty
Sensex
:
:
25795.15
84211.88
-96.25 (-0.37%)
-344.52 (-0.41%)

Housing & Urban Development Corporation Ltd.

Finance - Housing

Rating :
58/99

BSE: 540530 | NSE: HUDCO

NSE BSE
226.85
24-Oct-2025
  • Open
  • High
  • Low
  • Previous Close
  •  229
  •  229.92
  •  225.9
  •  228.76
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1769681
  •  402760639.35
  •  262.7
  •  158.85

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 45,413.10
  • 16.33
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,52,645.32
  • 1.83%
  • 2.44

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 0.60%
  • 10.80%
  • FII
  • DII
  • Others
  • 1.94%
  • 10.91%
  • 0.75%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.99
  • 7.34
  • 13.51

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.31
  • 7.99
  • 8.23

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.22
  • 11.41
  • 16.77

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.09
  • 6.75
  • 15.58

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.21
  • 1.39
  • 1.91

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.78
  • 10.05
  • 10.12

Earnings Forecasts:

(Updated: 18-10-2025)
Description
2024
2025
2026
2027
Adj EPS
13.53
16.25
20.88
25
P/E Ratio
16.77
13.96
10.86
9.07
Revenue
10311.3
4720.73
6154.73
7672.3
EBITDA
9947.16
Net Income
2709.14
3219.7
4151.5
5041.4
ROA
2.44
2.3
2.2
2.3
P/B Ratio
2.53
2.19
1.88
1.49
ROE
15.67
16.03
17.34
18.1
FCFF
-31595.3
FCFF Yield
-20.55
Net Debt
107232
BVPS
89.76
103.37
120.67
152

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
2,937.31
2,188.35
34.22%
2,844.99
2,065.22
37.76%
2,760.23
2,012.66
37.14%
2,517.72
1,864.80
35.01%
Expenses
108.99
46.84
132.69%
-28.11
8.14
-
73.36
11.66
529.16%
-138.46
55.23
-
EBITDA
2,828.32
2,141.51
32.07%
2,873.10
2,057.08
39.67%
2,686.87
2,001.00
34.28%
2,656.18
1,809.57
46.79%
EBIDTM
96.29%
97.86%
100.99%
99.61%
97.34%
99.42%
105.50%
97.04%
Other Income
8.16
8.84
-7.69%
9.92
128.82
-92.30%
9.91
10.28
-3.60%
8.42
16.05
-47.54%
Interest
1,976.31
1,463.69
35.02%
1,859.25
1,240.30
49.90%
1,762.49
1,312.73
34.26%
1,662.02
1,216.76
36.59%
Depreciation
2.94
1.96
50.00%
3.51
2.48
41.53%
2.63
2.46
6.91%
2.54
2.44
4.10%
PBT
857.23
684.70
25.20%
1,020.26
943.12
8.18%
931.66
696.09
33.84%
1,000.04
606.42
64.91%
Tax
227.00
126.95
78.81%
292.52
242.96
20.40%
196.63
176.90
11.15%
311.42
154.73
101.27%
PAT
630.23
557.75
13.00%
727.74
700.16
3.94%
735.03
519.19
41.57%
688.62
451.69
52.45%
PATM
21.46%
25.49%
25.58%
33.90%
26.63%
25.80%
27.35%
24.22%
EPS
3.15
2.79
12.90%
3.64
3.50
4.00%
3.67
2.59
41.70%
3.44
2.26
52.21%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
11,060.25
10,311.29
7,784.29
7,049.46
6,954.08
7,235.53
7,532.12
5,555.90
4,171.36
3,498.85
3,322.10
Net Sales Growth
36.03%
32.46%
10.42%
1.37%
-3.89%
-3.94%
35.57%
33.19%
19.22%
5.32%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
11,060.25
10,311.29
7,784.29
7,049.46
6,954.08
7,235.53
7,532.12
5,555.90
4,171.36
3,498.85
3,322.10
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
15.78
364.99
342.49
352.07
360.84
464.14
543.59
660.46
525.26
467.51
711.52
Power & Fuel Cost
-
1.84
2.40
2.09
2.48
2.54
2.15
2.19
1.96
1.92
1.97
% Of Sales
-
0.02%
0.03%
0.03%
0.04%
0.04%
0.03%
0.04%
0.05%
0.05%
0.06%
Employee Cost
-
227.49
231.25
185.64
217.18
205.31
239.02
224.12
175.56
123.38
139.20
% Of Sales
-
2.21%
2.97%
2.63%
3.12%
2.84%
3.17%
4.03%
4.21%
3.53%
4.19%
Manufacturing Exp.
-
30.07
27.15
23.01
23.76
19.77
18.44
20.79
19.41
16.27
18.07
% Of Sales
-
0.29%
0.35%
0.33%
0.34%
0.27%
0.24%
0.37%
0.47%
0.47%
0.54%
General & Admin Exp.
-
23.84
16.67
17.01
9.78
14.36
21.89
28.93
30.28
16.89
16.88
% Of Sales
-
0.23%
0.21%
0.24%
0.14%
0.20%
0.29%
0.52%
0.73%
0.48%
0.51%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
83.59
67.42
126.41
110.12
224.70
264.24
386.62
300.01
310.97
0.00
% Of Sales
-
0.81%
0.87%
1.79%
1.58%
3.11%
3.51%
6.96%
7.19%
8.89%
16.18%
EBITDA
11,044.47
9,946.30
7,441.80
6,697.39
6,593.24
6,771.39
6,988.53
4,895.44
3,646.10
3,031.34
2,610.58
EBITDA Margin
99.86%
96.46%
95.60%
95.01%
94.81%
93.59%
92.78%
88.11%
87.41%
86.64%
78.58%
Other Income
36.41
448.50
372.32
110.43
293.13
229.05
39.57
43.58
62.78
134.97
372.39
Interest
7,260.07
6,747.50
4,960.82
4,507.10
4,532.53
4,764.82
4,847.86
3,070.51
2,294.79
1,986.46
1,907.52
Depreciation
11.62
10.64
9.86
11.31
7.90
6.98
5.71
5.30
5.46
4.68
4.51
PBT
3,809.19
3,636.66
2,843.44
2,289.41
2,345.94
2,228.64
2,174.53
1,863.21
1,408.63
1,175.17
1,070.94
Tax
1,027.57
927.52
726.70
587.79
629.34
650.06
466.11
683.06
398.45
333.19
293.31
Tax Rate
26.98%
25.50%
25.56%
25.67%
26.83%
29.17%
21.43%
36.66%
28.29%
28.35%
27.26%
PAT
2,781.62
2,709.14
2,116.69
1,701.43
1,716.41
1,578.58
1,708.42
1,180.15
1,010.18
842.24
782.79
PAT before Minority Interest
2,781.62
2,709.14
2,116.69
1,701.43
1,716.41
1,578.58
1,708.42
1,180.15
1,010.18
842.24
782.79
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
25.15%
26.27%
27.19%
24.14%
24.68%
21.82%
22.68%
21.24%
24.22%
24.07%
23.56%
PAT Growth
24.80%
27.99%
24.41%
-0.87%
8.73%
-7.60%
44.76%
16.83%
19.94%
7.59%
 
EPS
13.89
13.53
10.57
8.50
8.57
7.89
8.53
5.90
5.05
4.21
3.91

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
17,968.05
16,612.56
15,443.56
14,466.82
13,187.74
12,342.26
10,954.76
9,942.28
9,167.58
8,445.71
Share Capital
2,001.90
2,001.90
2,001.90
2,001.90
2,001.90
2,001.90
2,001.90
2,001.90
2,001.90
2,001.90
Total Reserves
15,966.15
14,610.66
13,441.66
12,464.92
11,185.84
10,340.36
8,952.86
7,940.38
7,165.68
6,443.81
Non-Current Liabilities
77,184.88
59,033.96
50,406.09
58,111.75
60,435.89
57,915.77
55,351.92
30,537.11
25,737.87
22,163.27
Secured Loans
0.00
0.00
14,754.95
16,025.27
18,716.68
20,172.40
20,020.24
20,617.20
19,925.04
19,487.75
Unsecured Loans
75,304.44
57,396.61
34,290.84
40,892.95
40,742.49
37,099.15
34,151.20
9,442.54
5,041.11
1,866.64
Long Term Provisions
364.78
359.14
342.52
339.44
332.82
220.65
765.41
161.60
309.80
290.94
Current Liabilities
33,969.08
18,244.21
15,543.15
6,729.58
3,753.70
6,322.74
7,107.10
8,880.45
4,817.00
5,602.57
Trade Payables
0.00
0.00
7.94
9.64
12.22
17.59
14.64
12.43
8.97
17.98
Other Current Liabilities
1,337.76
1,130.47
1,237.83
1,713.13
1,794.69
1,685.08
1,536.22
2,626.62
2,633.86
3,720.18
Short Term Borrowings
31,992.32
16,599.25
13,859.29
4,584.82
1,518.79
4,165.07
5,556.24
5,785.17
1,741.13
1,391.08
Short Term Provisions
639.00
514.49
438.09
421.99
428.00
455.00
0.00
456.23
433.04
473.33
Total Liabilities
1,29,122.01
93,890.73
81,392.80
79,308.15
77,377.33
76,580.77
73,413.78
49,359.84
39,723.23
36,212.33
Net Block
69.07
68.69
69.40
75.47
62.89
45.55
50.36
48.02
72.10
72.63
Gross Block
178.15
171.41
168.22
163.90
148.67
127.02
128.65
120.78
172.21
169.30
Accumulated Depreciation
109.08
102.72
98.82
88.43
85.78
81.47
78.29
72.76
100.11
96.67
Non Current Assets
1,26,661.91
92,499.22
79,609.69
77,364.23
75,008.97
74,990.57
72,580.18
47,739.16
33,705.75
30,045.95
Capital Work in Progress
16.05
14.97
19.49
25.40
38.64
51.56
38.59
35.09
43.40
39.41
Non Current Investment
281.93
273.01
262.00
254.46
260.65
251.56
554.71
549.95
366.52
366.53
Long Term Loans & Adv.
10.48
0.34
35.64
39.38
385.06
406.56
997.41
49.43
43.40
47.17
Other Non Current Assets
1,924.86
757.57
0.00
0.00
15.61
11.78
22.42
0.00
18.29
19.11
Current Assets
2,460.10
1,391.51
1,783.11
1,943.92
2,368.36
1,590.20
833.60
1,620.64
6,017.48
6,166.38
Current Investments
1,035.95
24.06
367.68
2.75
7.53
0.00
0.00
0.00
0.01
0.00
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
1.84
1.22
1.38
7.16
7.93
6.24
4.42
1.96
5.90
4.25
Cash & Bank
64.54
387.36
68.85
643.93
1,427.40
422.81
340.04
334.98
332.89
590.11
Other Current Assets
1,357.77
156.04
562.35
516.37
925.50
1,161.15
489.14
1,283.70
5,678.68
5,572.02
Short Term Loans & Adv.
971.55
822.83
782.85
773.71
441.50
478.89
39.15
810.61
4,689.79
4,911.58
Net Current Assets
-31,508.98
-16,852.70
-13,760.04
-4,785.66
-1,385.34
-4,732.54
-6,273.50
-7,259.81
1,200.48
563.81
Total Assets
1,29,122.01
93,890.73
81,392.80
79,308.15
77,377.33
76,580.77
73,413.78
49,359.84
39,723.23
36,212.33

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
-31,602.67
-10,286.74
-850.67
-805.93
2,160.91
-1,336.25
-23,400.25
-7,830.31
-2,597.83
-4,965.26
PBT
3,636.66
2,843.39
2,289.22
2,345.75
2,228.64
2,174.53
1,863.21
1,408.63
1,175.43
1,077.00
Adjustment
-777.96
-263.41
-31.85
-230.04
19.39
185.02
333.27
238.58
294.40
166.67
Changes in Working Capital
-33,822.37
-12,354.72
-2,687.00
-2,509.65
332.47
-3,238.81
-24,998.43
-9,034.00
-3,685.97
-5,826.15
Cash after chg. in Working capital
-30,963.67
-9,774.74
-429.63
-393.94
2,580.50
-879.26
-22,801.95
-7,386.79
-2,216.14
-4,582.48
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-639.00
-512.00
-421.04
-411.99
-419.59
-456.99
-598.30
-443.52
-381.69
-384.00
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.22
Cash From Investing Activity
-938.52
435.09
-352.41
-0.93
-14.41
82.64
17.57
-3.62
-4.86
372.28
Net Fixed Assets
-7.82
1.33
1.59
-1.99
-8.73
-11.34
-11.37
48.15
-6.52
-2.06
Net Investments
-1,020.81
332.56
-372.66
10.78
-16.70
302.93
-5.06
-182.13
0.00
387.15
Others
90.11
101.20
18.66
-9.72
11.02
-208.95
34.00
130.36
1.66
-12.81
Cash from Financing Activity
32,215.38
10,173.70
690.92
80.73
-1,083.05
1,365.18
23,421.89
7,858.31
2,509.49
4,652.54
Net Cash Inflow / Outflow
-325.81
322.05
-512.16
-726.13
1,063.45
111.57
39.21
24.38
-93.20
59.56
Opening Cash & Equivalents
369.88
47.83
559.99
1,286.12
222.67
111.10
71.89
47.51
140.74
81.18
Closing Cash & Equivalent
44.07
369.88
47.83
559.99
1,286.12
222.67
111.10
71.89
47.54
140.74

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
89.75
82.98
77.14
72.27
65.88
61.65
54.72
49.66
45.79
42.19
ROA
2.43%
2.42%
2.12%
2.19%
2.05%
2.28%
1.92%
2.27%
2.22%
2.25%
ROE
15.67%
13.21%
11.38%
12.41%
12.37%
14.67%
11.29%
10.57%
9.56%
9.65%
ROCE
9.62%
9.24%
8.81%
9.16%
9.45%
9.72%
8.44%
8.86%
8.87%
9.57%
Fixed Asset Turnover
59.00
45.84
42.45
44.50
52.49
58.92
44.55
28.47
20.49
19.55
Receivable days
0.05
0.06
0.22
0.40
0.36
0.26
0.21
0.34
0.53
0.91
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
0.00
0.00
0.00
0.00
0.00
22.15
19.54
19.11
33.19
30.29
Cash Conversion Cycle
0.05
0.06
0.22
0.40
0.36
-21.89
-19.33
-18.77
-32.66
-29.38
Total Debt/Equity
5.97
4.45
4.07
4.25
4.62
4.98
5.45
3.65
3.08
3.01
Interest Cover
1.54
1.57
1.51
1.52
1.47
1.45
1.61
1.61
1.59
1.56

Annual Reports:

FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016

News Update:


  • HUDCO inks MoU with Jawaharlal Nehru Port Authority
    25th Oct 2025, 15:55 PM

    The purpose of this non-binding MoU is to establish and initiate cooperation for exploring collaboration in existing and upcoming infrastructure development

    Read More
  • HUDCO signs MoU with NBCC (India)
    20th Sep 2025, 09:54 AM

    The MoU is for development of commercial plot at Uttar Pradesh, institutional plot at Haryana, construction of additional blocks at Gujarat and reconstruction of residential flats at New Delhi

    Read More
  • HUDCO signs MoU with NMRDA
    9th Sep 2025, 09:05 AM

    The non-binding MoU has been entered to establish robust collaborative working partnership between HUDCO and NMRDA

    Read More
  • Housing & Urban Dev. - Quarterly Results
    6th Aug 2025, 16:23 PM

    Read More
  • HUDCO gets nod to raise upto Rs 3000 crore via NCDs
    17th Jul 2025, 15:30 PM

    The ‘Bond Allotment Committee’ in their meeting held on July 17, 2025, has approved the same

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.