Nifty
:
25522.50
Sensex
:
83712.51
61.20 (0.24%)
270.01 (0.32%)
Nifty
Sensex
:
:
25522.50
83712.51
61.20 (0.24%)
270.01 (0.32%)

Housing & Urban Development Corporation Ltd.

Finance - Housing

Rating :
50/99

BSE: 540530 | NSE: HUDCO

NSE BSE
229.17
08-Jul-2025
  • Open
  • High
  • Low
  • Previous Close
  •  227.72
  •  229.5
  •  224.01
  •  227.33
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3376984
  •  767881205.12
  •  353.7
  •  158.85

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 45,873.54
  • 16.93
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 97,198.61
  • 1.81%
  • 2.55

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 0.69%
  • 11.49%
  • FII
  • DII
  • Others
  • 2.46%
  • 9.63%
  • 0.73%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.81
  • 0.66
  • 3.83

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.00
  • 1.26
  • 2.45

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.52
  • 4.38
  • 7.24

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.06
  • 6.10
  • 13.53

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.16
  • 1.28
  • 1.73

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.83
  • 9.93
  • 9.94

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
10.57
13.53
16.6
20.67
P/E Ratio
21.68
16.94
13.81
11.09
Revenue
7784
10311
4784
6269
EBITDA
7650
9947
Net Income
2117
2709
3326
4133
ROA
2.4
2.4
2.3
2.3
P/B Ratio
2.76
2.55
2.09
1.81
ROE
13.21
15.67
16.97
18.2
FCFF
-10285
-31603
FCFF Yield
-10.41
-31.98
Net Debt
73609
51325
BVPS
82.99
89.76
109.65
126.8

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Net Sales
2,844.99
2,065.22
37.76%
2,760.23
2,012.66
37.14%
2,517.72
1,864.80
35.01%
2,188.35
1,842.61
18.76%
Expenses
-28.11
8.14
-
73.36
11.66
529.16%
-138.46
55.23
-
46.84
59.95
-21.87%
EBITDA
2,873.10
2,057.08
39.67%
2,686.87
2,001.00
34.28%
2,656.18
1,809.57
46.79%
2,141.51
1,782.66
20.13%
EBIDTM
100.99%
99.61%
97.34%
99.42%
105.50%
97.04%
97.86%
96.75%
Other Income
9.92
128.82
-92.30%
9.91
10.28
-3.60%
8.42
16.05
-47.54%
8.84
8.66
2.08%
Interest
1,859.25
1,240.30
49.90%
1,762.49
1,312.73
34.26%
1,662.02
1,216.76
36.59%
1,463.69
1,191.03
22.89%
Depreciation
3.51
2.48
41.53%
2.63
2.46
6.91%
2.54
2.44
4.10%
1.96
2.48
-20.97%
PBT
1,020.26
943.12
8.18%
931.66
696.09
33.84%
1,000.04
606.42
64.91%
684.70
597.81
14.53%
Tax
292.52
242.96
20.40%
196.63
176.90
11.15%
311.42
154.73
101.27%
126.95
152.11
-16.54%
PAT
727.74
700.16
3.94%
735.03
519.19
41.57%
688.62
451.69
52.45%
557.75
445.70
25.14%
PATM
25.58%
33.90%
26.63%
25.80%
27.35%
24.22%
25.49%
24.19%
EPS
3.64
3.50
4.00%
3.67
2.59
41.70%
3.44
2.26
52.21%
2.79
2.23
25.11%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
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
3,346.55
Net Sales Growth
32.45%
10.42%
1.37%
-3.89%
-3.94%
35.57%
33.19%
19.22%
5.32%
-0.73%
 
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
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
3,346.55
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
-46.37
342.49
352.07
360.84
464.14
543.59
660.46
525.26
467.51
711.52
476.21
Power & Fuel Cost
-
2.40
2.09
2.48
2.54
2.15
2.19
1.96
1.92
1.97
2.02
% Of Sales
-
0.03%
0.03%
0.04%
0.04%
0.03%
0.04%
0.05%
0.05%
0.06%
0.06%
Employee Cost
-
231.25
185.64
217.18
205.31
239.02
224.12
175.56
123.38
139.20
160.49
% Of Sales
-
2.97%
2.63%
3.12%
2.84%
3.17%
4.03%
4.21%
3.53%
4.19%
4.80%
Manufacturing Exp.
-
27.15
23.01
23.76
19.77
18.44
20.79
19.41
16.27
18.07
16.92
% Of Sales
-
0.35%
0.33%
0.34%
0.27%
0.24%
0.37%
0.47%
0.47%
0.54%
0.51%
General & Admin Exp.
-
16.67
17.01
9.78
14.36
21.89
28.93
30.28
16.89
16.88
14.07
% Of Sales
-
0.21%
0.24%
0.14%
0.20%
0.29%
0.52%
0.73%
0.48%
0.51%
0.42%
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.
-
67.42
126.41
110.12
224.70
264.24
386.62
300.01
310.97
537.37
0.00
% Of Sales
-
0.87%
1.79%
1.58%
3.11%
3.51%
6.96%
7.19%
8.89%
16.18%
8.51%
EBITDA
10,357.66
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
2,870.34
EBITDA Margin
100.45%
95.60%
95.01%
94.81%
93.59%
92.78%
88.11%
87.41%
86.64%
78.58%
85.77%
Other Income
37.09
372.32
110.43
293.13
229.05
39.57
43.58
62.78
134.97
372.39
92.15
Interest
6,747.45
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
1,775.50
Depreciation
10.64
9.86
11.31
7.90
6.98
5.71
5.30
5.46
4.68
4.51
5.28
PBT
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
1,181.71
Tax
927.52
726.70
587.79
629.34
650.06
466.11
683.06
398.45
333.19
293.31
403.31
Tax Rate
25.50%
25.56%
25.67%
26.83%
29.17%
21.43%
36.66%
28.29%
28.35%
27.26%
34.13%
PAT
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
778.40
PAT before Minority Interest
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
778.40
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
26.27%
27.19%
24.14%
24.68%
21.82%
22.68%
21.24%
24.22%
24.07%
23.56%
23.26%
PAT Growth
27.99%
24.41%
-0.87%
8.73%
-7.60%
44.76%
16.83%
19.94%
7.59%
0.56%
 
EPS
13.53
10.57
8.50
8.57
7.89
8.53
5.90
5.05
4.21
3.91
3.89

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
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
7,782.07
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
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
5,780.17
Non-Current Liabilities
49,185.09
50,406.09
58,111.75
60,435.89
57,915.77
55,351.92
30,537.11
25,737.87
22,163.27
19,166.40
Secured Loans
12,896.74
14,754.95
16,025.27
18,716.68
20,172.40
20,020.24
20,617.20
19,925.04
19,487.75
14,972.63
Unsecured Loans
34,688.02
34,290.84
40,892.95
40,742.49
37,099.15
34,151.20
9,442.54
5,041.11
1,866.64
3,354.77
Long Term Provisions
359.14
342.52
339.44
332.82
220.65
765.41
161.60
309.80
290.94
258.93
Current Liabilities
28,093.07
15,543.15
6,729.58
3,753.70
6,322.74
7,107.10
8,880.45
4,817.00
5,602.57
6,545.23
Trade Payables
14.28
7.94
9.64
12.22
17.59
14.64
12.43
8.97
17.98
9.47
Other Current Liabilities
1,153.16
1,237.83
1,713.13
1,794.69
1,685.08
1,536.22
2,626.62
2,633.86
3,720.18
5,978.33
Short Term Borrowings
26,411.14
13,859.29
4,584.82
1,518.79
4,165.07
5,556.24
5,785.17
1,741.13
1,391.08
1.01
Short Term Provisions
514.49
438.09
421.99
428.00
455.00
0.00
456.23
433.04
473.33
556.42
Total Liabilities
93,890.72
81,392.80
79,308.15
77,377.33
76,580.77
73,413.78
49,359.84
39,723.23
36,212.33
33,494.48
Net Block
68.69
69.40
75.47
62.89
45.55
50.36
48.02
72.10
72.63
74.69
Gross Block
171.41
168.22
163.90
148.67
127.02
128.65
120.78
172.21
169.30
170.47
Accumulated Depreciation
102.72
98.82
88.43
85.78
81.47
78.29
72.76
100.11
96.67
95.78
Non Current Assets
91,742.20
79,609.69
77,364.23
75,008.97
74,990.57
72,580.18
47,739.16
33,705.75
30,045.95
27,644.20
Capital Work in Progress
14.97
19.49
25.40
38.64
51.56
38.59
35.09
43.40
39.41
35.66
Non Current Investment
273.01
262.00
254.46
260.65
251.56
554.71
549.95
366.52
366.53
353.68
Long Term Loans & Adv.
32.17
35.64
39.38
385.06
406.56
997.41
49.43
43.40
47.17
48.22
Other Non Current Assets
0.00
0.00
0.00
15.61
11.78
22.42
0.00
18.29
19.11
16.65
Current Assets
2,148.52
1,783.11
1,943.92
2,368.36
1,590.20
833.60
1,620.64
6,017.48
6,166.38
5,850.28
Current Investments
24.06
367.68
2.75
7.53
0.00
0.00
0.00
0.01
0.00
400.00
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
1.22
1.38
7.16
7.93
6.24
4.42
1.96
5.90
4.25
12.28
Cash & Bank
387.36
68.85
643.93
1,427.40
422.81
340.04
334.98
332.89
590.11
284.98
Other Current Assets
1,735.88
562.35
516.37
484.00
1,161.15
489.14
1,283.70
5,678.68
5,572.02
5,153.02
Short Term Loans & Adv.
830.76
782.85
773.71
441.50
478.89
39.15
810.61
4,689.79
4,911.58
4,545.78
Net Current Assets
-25,944.55
-13,760.04
-4,785.66
-1,385.34
-4,732.54
-6,273.50
-7,259.81
1,200.48
563.81
-694.95
Total Assets
93,890.72
81,392.80
79,308.15
77,377.33
76,580.77
73,413.78
49,359.84
39,723.23
36,212.33
33,494.48

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
-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
-187.69
PBT
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
1,181.71
Adjustment
-263.41
-31.85
-230.04
19.39
185.02
333.27
238.58
294.40
166.67
279.50
Changes in Working Capital
-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
-2,023.70
Cash after chg. in Working capital
-9,774.74
-429.63
-393.94
2,580.50
-879.26
-22,801.95
-7,386.79
-2,216.14
-4,582.48
-562.49
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-512.00
-421.04
-411.99
-419.59
-456.99
-598.30
-443.52
-381.69
-384.00
373.52
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
1.22
1.28
Cash From Investing Activity
435.09
-352.41
-0.93
-14.41
82.64
17.57
-3.62
-4.86
372.28
-21.33
Net Fixed Assets
1.33
1.59
-1.99
-8.73
-11.34
-11.37
48.15
-6.52
-2.06
Net Investments
332.56
-372.66
10.78
-16.70
302.93
-5.06
-182.13
0.00
387.15
Others
101.20
18.66
-9.72
11.02
-208.95
34.00
130.36
1.66
-12.81
Cash from Financing Activity
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
218.47
Net Cash Inflow / Outflow
322.05
-512.16
-726.13
1,063.45
111.57
39.21
24.38
-93.20
59.56
9.45
Opening Cash & Equivalents
47.83
559.99
1,286.12
222.67
111.10
71.89
47.51
140.74
81.18
71.77
Closing Cash & Equivalent
369.88
47.83
559.99
1,286.12
222.67
111.10
71.89
47.54
140.74
81.22

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
82.98
77.14
72.27
65.88
61.65
54.72
49.66
45.79
42.19
3887.34
ROA
2.42%
2.12%
2.19%
2.05%
2.28%
1.92%
2.27%
2.22%
2.25%
2.32%
ROE
13.21%
11.38%
12.41%
12.37%
14.67%
11.29%
10.57%
9.56%
9.65%
10.00%
ROCE
9.24%
8.81%
9.16%
9.45%
9.72%
8.44%
8.86%
8.87%
9.57%
10.40%
Fixed Asset Turnover
45.84
42.45
44.50
52.49
58.92
44.55
28.47
20.49
19.55
19.63
Receivable days
0.06
0.22
0.40
0.36
0.26
0.21
0.34
0.53
0.91
1.34
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
22.15
19.54
19.11
33.19
30.29
18.55
Cash Conversion Cycle
0.06
0.22
0.40
0.36
-21.89
-19.33
-18.77
-32.66
-29.38
-17.21
Total Debt/Equity
4.45
4.07
4.25
4.62
4.98
5.45
3.65
3.08
3.01
2.66
Interest Cover
1.57
1.51
1.52
1.47
1.45
1.61
1.61
1.59
1.56
1.67

Annual Reports:

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

News Update:


  • HUDCO sanctions loan worth Rs 33,904 crore in Q1FY26
    1st Jul 2025, 12:38 PM

    The company has disbursed loan worth Rs 12,812 crore in quarter ended June 30, 2025

    Read More
  • HUDCO gets nod to raise upto Rs 750 crore via NCDs
    6th Jun 2025, 15:00 PM

    The 'Bond Allotment Committee' in their meeting held on June 6, 2025, has approved the same

    Read More
  • HUDCO inks MoU with Mumbai Metropolitan Region Development Authority
    9th Apr 2025, 09:14 AM

    The MoU has been entered to establish a framework for cooperation between HUDCO and MMRDA wherein HUDCO shall explore and provide funds up to Rs 1,50,000 crore

    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.