Nifty
:
24579.60
Sensex
:
80157.88
-45.45 (-0.18%)
-206.61 (-0.26%)
Nifty
Sensex
:
:
24579.60
80157.88
-45.45 (-0.18%)
-206.61 (-0.26%)

Housing & Urban Development Corporation Ltd.

Finance - Housing

Rating :
53/99

BSE: 540530 | NSE: HUDCO

NSE BSE
216.31
02-Sep-2025
  • Open
  • High
  • Low
  • Previous Close
  •  211.35
  •  219.3
  •  210.55
  •  211.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  4475208
  •  967752689.59
  •  276.8
  •  158.85

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 43,341.14
  • 15.58
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,50,573.36
  • 1.92%
  • 2.33

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 0.71%
  • 11.33%
  • FII
  • DII
  • Others
  • 1.96%
  • 10.26%
  • 0.74%

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
  • 7.08
  • 6.45
  • 14.95

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.18
  • 1.34
  • 1.82

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.77
  • 9.93
  • 9.93

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
10.57
13.53
16.6
20.67
P/E Ratio
20.46
15.99
13.03
10.46
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
2.61
2.41
1.97
1.71
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
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:


  • 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
  • HUDCO signs MoU with MPUDCL
    12th Jul 2025, 11:07 AM

    The non-binding MoU has been signed to extend financial assistance for various Housing and Infrastructure projects in Madhya Pradesh

    Read More
  • 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

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.