Valuation HAZR MULT Bombay S.E.

Stocks

Market Closed - Bombay S.E. 06:03:25 2026-09-10 EDT			5-day change	1st Jan Change
19.62 ^INR	-1.65%		+1.76%	-43.89%

08-26	Hazoor Multi Projects Limited Receives Letter of Award from National Highways Authority of India for Collection of User Fee At Paranur Fee Plaza	CI
08-15	Hazoor Multi Projects Limited Receives Contract from National Highways Authority of India for Collection of User Fee and Maintenance Services	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025
Market Cap ¹	16.49	32.99	254.8	931.8	4,371	9,334
Change	-	100%	672.31%	265.74%	369.08%	113.55%
Enterprise Value (EV) ¹	15.74	-21.27	366	1,086	4,735	11,193
Change	-	-235.13%	1,820.46%	196.68%	336.09%	136.39%
P/E	31.6x	7.72x	10.3x	2.06x	5.5x	24.2x
PBR	0.07x	0.15x	1.03x	1.29x	2.28x	2.04x
PEG	-	0x	0x	0x	0.3x	-0.4x
Capitalization / Revenue	-	137,036x	226,370x	120,103x	802,624x	1,463,704x
EV / Revenue	-	-	-	-	-	-
EV / EBITDA	-4.19x	-2.54x	9.08x	1.73x	5.46x	14.9x
EV / EBIT	-4.18x	-2.55x	9.13x	1.74x	5.47x	16.2x
EV / FCF	-0.3x	-0.82x	2.12x	1.33x	-1.69x	-5.44x
FCF Yield	-330%	-122%	47.1%	75.1%	-59%	-18.4%
Dividend per Share ²	-	-	-	-	0.3	0.4
Rate of return	-	-	-	-	1.04%	0.96%
EPS ²	0.005144	0.0421	0.2446	4.462	5.232	1.73
Distribution rate	-	-	-	-	5.73%	23.1%
Net sales	-	240.7	1,125	7,758	5,446	6,377
EBITDA ¹	-3.756	8.367	40.33	626.9	867.1	752.8
EBIT ¹	-3.77	8.353	40.07	625.6	865.1	689.2
Net income ¹	0.5221	4.278	24.82	455.8	637.7	399.8
Net Debt ¹	-0.7521	-54.26	111.2	154	364.1	1,859
Reference price ²	0.16	0.32	2.51	9.18	28.80	41.86
Nbr of stocks (in thousands)	101,500	101,500	101,500	101,500	151,762	222,975
Announcement Date	8/31/20	9/4/21	9/2/22	8/28/23	8/3/24	9/5/25

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.($)
STERLING INFRASTRUCTURE, INC.	28.23x	3.56x	16.11x	-	15.15B
CONSTRUCTION PARTNERS, INC.	33.03x	1.97x	12.88x	-.--%	5.57B
IRB INFRASTRUCTURE DEVELOPERS LIMITED	18.6x	4.66x	8.03x	1.47%	2.42B
SHANDONG HI-SPEED ROAD&BRIDGE GROUP CO., LTD.	3.69x	-	-	-	1.15B
I.CO.P. S.P.A. SOCIETÀ BENEFIT	18.15x	1.7x	9.4x	0.73%	1.09B
TOA CORPORATION	9.83x	-	-	4.09%	1.08B
G R INFRAPROJECTS LIMITED	9.89x	0.88x	7.81x	0.86%	873M
Average	17.34x	2.56x	10.85x	1.43%	3.9B
Weighted average by Cap.	25.61x	3.14x	14.03x	0.86%