Valuation H.G. Infra Engineering Limited

Equities

Market Closed - NSE India S.E. Other stock markets 07:40:30 2024-09-13 am EDT			5-day change	1st Jan Change
1,564.75 ^INR	+4.20%		+4.89%	+84.62%

Sep. 09	H.G. Infra Engineering Limited Receives the Letter of Award from the Ministry of Road Transport & Highways	CI
Sep. 04	H.G. Infra Engineering Arm Changes Name	MT

Fiscal Period: March	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	11,310	19,428	36,362	51,009	59,234	101,976	-	-
Change	-	71.77%	87.17%	40.28%	16.12%	72.16%	-	-
Enterprise Value (EV) ¹	12,719	19,110	37,924	54,252	61,753	107,441	108,445	105,110
Change	-	50.26%	98.45%	43.06%	13.83%	73.99%	0.93%	-3.08%
P/E ratio	6.82x	9.21x	10.7x	12.1x	10.9x	18.5x	15.8x	13.8x
PBR	1.38x	1.88x	2.67x	2.87x	2.55x	3.57x	2.92x	2.4x
PEG	-	0.3x	0.2x	0.5x	0.4x	21.84x	0.9x	0.9x
Capitalization / Revenue	0.52x	0.77x	1.01x	1.15x	1.16x	1.69x	1.44x	1.22x
EV / Revenue	0.58x	0.76x	1.05x	1.22x	1.21x	1.78x	1.53x	1.26x
EV / EBITDA	3.71x	4.65x	6.49x	7.64x	7.51x	11.3x	9.81x	8.22x
EV / EBIT	4.77x	5.86x	7.59x	8.84x	9.07x	13.2x	11.3x	9.57x
EV / FCF	8.38x	4.45x	81.6x	21.8x	129x	18x	18.2x	14.4x
FCF Yield	11.9%	22.5%	1.23%	4.59%	0.78%	5.57%	5.49%	6.95%
Dividend per Share ²	-	0.8	1	1.25	1.5	1.609	1.8	2.22
Rate of return	-	0.27%	0.18%	0.16%	0.17%	0.1%	0.12%	0.14%
EPS ²	25.43	32.37	51.98	64.66	83.7	84.41	99.02	113.4
Distribution rate	-	2.47%	1.92%	1.93%	1.79%	1.91%	1.82%	1.96%
Net sales ¹	21,961	25,275	36,152	44,366	51,217	60,479	70,802	83,604
EBITDA ¹	3,424	4,107	5,847	7,103	8,220	9,544	11,055	12,787
EBIT ¹	2,668	3,262	4,997	6,140	6,808	8,149	9,613	10,985
Net income ¹	1,657	2,110	3,388	4,214	5,455	5,554	6,453	7,391
Net Debt ¹	1,408	-317.2	1,562	3,243	2,519	5,465	6,469	3,134
Reference price ²	173.55	298.10	557.95	782.70	908.90	1,564.75	1,564.75	1,564.75
Nbr of stocks (in thousands)	65,171	65,171	65,171	65,171	65,171	65,171	-	-
Announcement Date	6/24/20	5/12/21	5/23/22	5/10/23	5/8/24	-	-	-

¹INR in Million²INR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
H.G. INFRA ENGINEERING LIMITED	18.54x	1.78x	11.26x	+0.10%	1.22B
SWECO AB	29.7x	2.1x	19.04x	+1.84%	5.94B
NV5 GLOBAL, INC.	34.72x	1.74x	10.38x	-.--%	1.48B
KUMAGAI GUMI CO.,LTD.	13.95x	0.27x	6.57x	+3.82%	1.04B
NORCONSULT ASA	25.32x	1.09x	9.32x	+3.78%	931M
YOKOGAWA BRIDGE HOLDINGS CORP.	9.05x	0.65x	6.34x	+4.15%	768M
GREENTOWN MANAGEMENT HOLDINGS COMPANY LIMITED	4.67x	0.8x	2.22x	+16.26%	740M
GUANGZHOU METRO DESIGN & RESEARCH INSTITUTE CO., LTD.	10.14x	-	-	-	683M
Average	18.26x	1.20x	9.30x	+4.28%	1.6B
Weighted average by Cap.	23.89x	1.62x	13.55x	+2.79%