Data Quality Notice

Data quality observations on this stock — see hidden fields below.

Reported as ticker: HUDCO· We're continuously improving data quality. Contact support if this persists.

Housing & Urban Development Corporation Limited

HUDCO · Regulated Utility · NSE

₹206

Current Market Price

Above Fair Value

Fair Value (DCF)

₹153

Discount to FV

-25.5%

Valuation engine: DCF

Updated just now

DCF Sensitivity →

YieldIQ Score

49/100

Piotroski F-Score

7/9

Economic Moat

None

Confidence

75%

ROE

18.4%

Debt/Equity

6.45

WACC

12.0%

Market Cap

₹41,175 Cr

Quality & Valuation

Neutral model outputs — no recommendations.

ROCE

4.7%

Return on capital employed

EV / EBITDA

—

Enterprise multiple

Debt / EBITDA

—

Leverage vs earnings

Interest Coverage

—

EBIT covers interest

Current Ratio

—

Short-term liquidity

Asset Turnover

0.08×

Revenue per ₹ of assets

Revenue CAGR (3Y)

10.3%

3-year revenue growth

Revenue CAGR (5Y)

-13.7%

5-year revenue growth

DCF Scenario Analysis

vs CMP ₹205.68

Bear case

Margin of Safety -373.9%

Implied upside -78.9%

Base case

Margin of Safety -51.9%

Implied upside -34.2%

Bull case

Margin of Safety -7.9%

Implied upside -7.3%

Ratio Trends

HUDCO · last 7 annual periods

ROE

18.4%

min 11.0%max 18.4%

ROCE

8.6%

min 8.6%max 9.1%

Operating Margin

—

min —max —

Debt / Equity

6.45×

min 4.07×max 6.45×

PE

7.9×

min 3.8×max 7.9×

EV / EBITDA

—

min —max —

Historical Financials

HUDCO · Annual, last 5 years· amounts in ₹Cr unless noted

Metric
2022
NSE_XBRL
2023
NSE_XBRL
2024
NSE_XBRL
2025
yfinance
2026
yfinance
CAGR
Revenue₹2463 Cr₹2577 Cr₹2976 Cr₹3598 Cr₹3456 Cr+8.8%
EBITDA——————
EBIT₹6878 Cr₹6796 Cr₹7804 Cr——+3.2%
PAT₹1716 Cr₹1701 Cr₹2117 Cr₹2709 Cr₹4034 Cr+23.8%
EPS (diluted)₹8.57₹8.50₹10.57——+5.4%
CFO₹-806 Cr₹-851 Cr₹-10.3K Cr₹-31.4K Cr₹-33.9K Cr—
CapEx₹-6.4 Cr₹-2.3 Cr₹-4.2 Cr₹-21.7 Cr₹-21.6 Cr—
FCF₹-812 Cr₹-853 Cr₹-10.3K Cr₹-31.4K Cr₹-33.9K Cr—
Total Assets₹78.9K Cr₹81.0K Cr₹93.4K Cr₹128.5K Cr₹166.8K Cr+20.6%
Total Debt₹61.5K Cr₹62.9K Cr₹74.0K Cr₹107.3K Cr₹141.7K Cr+23.2%
Shareholders' Equity₹14.5K Cr₹15.4K Cr₹16.6K Cr₹18.0K Cr₹22.0K Cr+11.0%

CAGR computed across the visible window. Signs reverse if start value is zero or negative.

Peer Comparison

HUDCO vs 5 closest peers by market-cap band

PeerMoSScoreVerdictROEPE
M&MFIN

Mahindra & Mahindra Financial Services Limited

+31.0%+44.9% upside
50Below Fair Value10.7%13.9×
PIRAMALFIN

Piramal Finance Limited

+35.2%+54.4% upside
40Below Fair Value5.3%—
IREDA

Indian Renewable Energy Development Agency Limited

+0.5%+0.5% upside
54Near Fair Value13.6%—
POONAWALLA

POONAWALLA

—
—Pending-1.2%—
CHOLAHLDNG

CHOLAHLDNG

—
—Pending15.8%10.5×

Click a ticker to view its fair-value analysis.

Dividend History

21 ex-dividend events on file. Source: NSE corporate-actions feed.

Total paid (5Y)

₹21.62/sh

Last payout

2026-03-27

₹1.25

Peak payout

₹3.10

Trailing yield

2.72%

Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).

AI Analysis Summary

Model-generated description of metrics. Not investment advice. Housing & Urban Development Corporation Limited (HUDCO.NS) trades at 205.68 vs a model fair value of 153.29, a gap of -25.5%. Piotroski F...

Read full AI analysis →

Reverse DCF

Market-implied growth

What FCF growth is priced in →

Risk Analysis

Volatility & drawdown

Risk profile of HUDCO →

DuPont

ROE decomposition

Why ROE is what it is →

Technicals

RSI, MACD, MAs

Reference indicators →

News & Filings

Recent activity

BSE filings + news for HUDCO →

Compare

Head-to-head with peers

Compare HUDCO side by side →

Run Full Interactive Analysis

Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.

Analyse HUDCONow →

Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.