Valuation H.G. Infra Engineering Limited

Equities

Market Closed - NSE India S.E. Other stock markets 04:35:02 10/04/2026 pm IST			5-day change	1st Jan Change
544.90 ^INR	+4.63%		+12.96%	-27.72%

25/03	H.G. Infra Engineering Limited Announces Resignation of Puneet Gupta as Head - New Energy Verticals, Effective March 25, 2026	CI
23/03	H. G. Banaskantha Bess Private Limited announced that it has received INR 485.2716 million in funding from H.G. Infra Engineering Limited	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	19,428	36,362	51,009	59,234	68,873	35,512	-	-
Change	-	87.17%	40.28%	16.12%	16.27%	-48.44%	-	-
Enterprise Value (EV) ¹	19,110	37,924	54,252	61,753	78,209	44,846	45,647	42,359
Change	-	98.45%	43.06%	13.83%	26.65%	-42.66%	1.79%	-7.2%
P/E ratio	9.21x	10.7x	12.1x	10.9x	11.9x	8.43x	6.07x	5.83x
PBR	1.88x	2.67x	2.87x	2.55x	2.39x	1.07x	0.89x	0.78x
PEG	-	0.2x	0.5x	0.4x	2.05x	-0.3x	0.2x	1.42x
Capitalization / Revenue	0.77x	1.01x	1.15x	1.16x	1.14x	0.58x	0.54x	0.47x
EV / Revenue	0.76x	1.05x	1.22x	1.21x	1.29x	0.74x	0.69x	0.56x
EV / EBITDA	4.65x	6.49x	7.64x	7.51x	8.23x	5.13x	4.5x	3.89x
EV / EBIT	5.86x	7.59x	8.84x	9.07x	9.69x	6.17x	5.3x	4.5x
EV / FCF	4.45x	81.6x	21.8x	129x	279x	6.87x	6.32x	7.98x
FCF Yield	22.5%	1.23%	4.59%	0.78%	0.36%	14.6%	15.8%	12.5%
Dividend per Share ²	0.8	1	1.25	1.5	2	1.678	1.982	2.056
Rate of return	0.27%	0.18%	0.16%	0.17%	0.19%	0.31%	0.36%	0.38%
EPS ²	32.37	51.98	64.66	83.7	88.55	64.6	89.81	93.5
Distribution rate	2.47%	1.92%	1.93%	1.79%	2.26%	2.6%	2.21%	2.2%
Net sales ¹	25,275	36,152	44,366	51,217	60,519	60,854	65,907	75,832
EBITDA ¹	4,107	5,847	7,103	8,220	9,507	8,738	10,138	10,891
EBIT ¹	3,262	4,997	6,140	6,808	8,068	7,272	8,608	9,407
Net income ¹	2,110	3,388	4,214	5,455	5,771	4,210	6,666	6,094
Net Debt ¹	-317.2	1,562	3,243	2,519	9,336	9,334	10,135	6,847
Reference price ²	298.10	557.95	782.70	908.90	1,056.80	544.90	544.90	544.90
Nbr of stocks (in thousands)	65,171	65,171	65,171	65,171	65,171	65,171	-	-
Announcement Date	12/05/21	23/05/22	10/05/23	08/05/24	21/05/25	-	-	-

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
H.G. INFRA ENGINEERING LIMITED	8.44x	0.74x	5.13x	0.31%	38Cr
SWECO AB	19.74x	1.63x	12.75x	2.73%	556.59Cr
HUI LYU ECOLOGICAL TECHNOLOGY GROUPS CO.,LTD.	175.64x	-	-	0.34%	504.94Cr
SHANGHAI GEOHARBOUR CONSTRUCTION GROUP CO., LTD.	73.78x	-	-	-	168.06Cr
KUMAGAI GUMI CO.,LTD.	12.83x	0.49x	8.7x	2.9%	165.83Cr
NORCONSULT ASA	18.51x	1.4x	9.81x	4.07%	135.23Cr
Average	51.49x	1.06x	9.10x	2.07%	261.47Cr
Weighted average by Cap.	74.60x	1.35x	11.23x	1.95%