1.At a Glance
If Indian highways could talk, they’d probably whisper “Hazoor” while asking for a payment delay extension. Hazoor Multi Projects Ltd (HMPL), the not-so-humble EPC contractor riding the Samruddhi Mahamarg, reported a half-yearly rollercoaster worthy of a reality show finale. Market cap sits at a respectable ₹870 crore, but the stock — currently chilling at ₹37.1 — has been in reverse gear for the last 12 months, sliding almost 32%.
In the latestSep 2025 quarter, HMPL’s sales dropped to ₹102 crore (down a brutal33% QoQ) whilePAT nose-dived into negative territory (-₹9.93 crore). From posting an OPM of 14.4% in June 2025, the company screeched to-3.86%this quarter. Ouch.
The company trades at aP/E of 37.2, withROE at 11.4%andROCE at 14.1%, which sounds respectable until you remember it’s mainly built on debt of ₹381 crore (Debt/Equity = 0.79). Add in aDividend Yield of 1.08%—basically pocket change—and you start wondering if those expressways are more scenic than profitable.
Oh, and in the fine print — debtor days jumped from 62 to111, because apparently collecting money in infrastructure is slower than getting land acquisition clearances.
Welcome to the world of Hazoor, where roads are fast but payments are not.
2.Introduction
Imagine a company that builds expressways faster than your government office processes paperwork—but then waits twice as long to get paid. That’s Hazoor Multi Projects Ltd (HMPL) for you.
Founded in 1992, Hazoor has lived several corporate lives: real estate dreamer, infrastructure builder, and now a seasoned EPC contractor dancing to the tunes of Maharashtra’s and NHAI’s road projects. From theSamruddhi MahamargtoNH-548A Wakan-Pali-Khopoli, Hazoor’s bitumen fingerprints are spread across Maharashtra’s highways like election posters before a poll.
Yet, the numbers in FY25 tell a grimy roadside dhaba tale — sales growth at-9.3%, profit growth at-72%, and promoter holding at a mere17.6%(and falling). Even the pros and cons section on Screener seems confused: one side says “good quarter ahead,” while the other whispers “contingent liabilities of ₹366 crore.”
So, is Hazoor paving its way to glory, or just laying asphalt over debt potholes? Let’s hit the gas on the details.
3.Business Model – WTF Do They Even Do?
Hazoor Multi Projects is basically the“hands-on subcontractor”of India’s grand infrastructure orchestra. It doesn’t own toll roads or bridges — it builds them for those who do. Its primary hustle?Engineering, Procurement, and Construction (EPC)— a fancy way of saying, “We’ll build your highway, you pay us (eventually).”
The company thrives (and sometimes barely survives) on contracts fromMSRDCandNHAI, executing road and highway projects like theSamruddhi Mahamarg, that 6-lane dream connecting Mumbai to Vidarbha.
Revenue concentration is dangerously high —93% of FY23 revenuecame from the Mumbai–Nagpur Expressway alone. So yes, if Samruddhi sneezes, Hazoor catches a cold.
They’ve recently dabbled in expansion — like acquiring46.75% in Karmvir Intelligent Infra Pvt Ltd(probably to sound more “intelligent” on the balance sheet) — and submitted abinding offer for Gammon Engineers’ EPC business. The plan? Scale up. The reality? Pray the lenders like the offer.
4.Financials Overview
Let’s pull out the calculator and crunch the Q2 FY26 (Sep 2025) results. The table below compares performance against prior periods:
| Metric | Latest Qtr (Sep’25) | YoY Qtr (Sep’24) | Prev Qtr (Jun’25) | YoY % | QoQ % |
|---|---|---|---|---|---|
| Revenue (₹ Cr) | 102.11 | 153.08 | 180.02 | -33.3% | -43.3% |
| EBITDA (₹ Cr) | -3.94 | 18.15 | 25.92 | -121.7% | -115.2% |
| PAT (₹ Cr) | -9.93 | 11.02 | 13.79 | -190% | -172% |
| EPS (₹) | -0.43 | 0.56 | 0.61 | -176% | -170% |
Commentary:This table screams“speed breaker”louder than a pothole on the Expressway. Revenue shrunk, margins evaporated, and EPS went negative faster than a highway toll at midnight. The YoY PAT fall of190%perfectly captures how
brutal the EPC payment cycle can be.
5.Valuation Discussion – Fair Value Range Only
Let’s see if the valuation still holds ground despite the cracks:
P/E Method:
- EPS (TTM): ₹1.07
- Industry P/E: 36.4→ Fair Value = 1.07 × (25–40) = ₹26.75 to ₹42.8 per share.
EV/EBITDA Method:
- EV: ₹1,228 Cr
- EBITDA (TTM): ₹81 Cr→ EV/EBITDA = 15.1 (already rich). Peer median = ~10–12xFair Value EV = ₹810–₹972 Cr → Implied Equity = ₹450–₹600 Cr → ₹30–₹40 per share.
DCF Method (Simplified):Assume cash flows normalize at ₹20–25 Cr yearly, with 10% growth, 11% discount rate.→ Range ₹25–₹38 per share.
📉Fair Value Range (Educational): ₹27 – ₹40 per share
This fair value range is for educational purposes only and not investment advice.
6.What’s Cooking – News, Triggers, Drama
Hazoor has been unusually busy in the BSE announcements section — almost like an influencer dropping reels.
- 29 Nov 2025:13.2 lakh shares allotted at ₹30. Paid-up capital now ₹23.56 Cr. (Some prefer raising equity; Hazoor prefers raising eyebrows.)
- 18 Nov 2025:NHAI awarded Hazoor a contract forRampura Toll Plaza fee collection (₹13.87 Cr)— a one-year toll collection tender. Short term, but every toll counts.
- 15–18 Aug 2025:The companysubmitted a binding offer to acquire Gammon Engineers’ EPC business, a bold move that could double its project portfolio — or double its debt, depending on how lenders react.
- 14 Nov 2025:H1 PAT stood at₹9.71 Cr, but the second quarter pulled it down sharply. Executive DirectorShruti Shahresigned — possibly tired of watching those debtor days stretch longer than a traffic jam near Sion.
Hazoor’s drama quotient remains high: new projects, new resignations, new capital allotments — the only thing missing is a Netflix series called“Toll Booths & Balance Sheets.”
7.Balance Sheet
| (₹ Cr) | Mar 2024 | Mar 2025 | Sep 2025 (Latest) |
|---|---|---|---|
| Total Assets | 656 | 1,206 | 1,306 |
| Net Worth (Equity + Reserves) | 237 | 457 | 481 |
| Borrowings | 110 | 195 | 381 |
| Other Liabilities | 309 | 553 | 444 |
| Total Liabilities | 656 | 1,206 | 1,306 |

