Housing and Urban Development Corporation Ltd
NSE:HUDCO
Housing and Urban Development Corporation Ltd
NSE:HUDCO
Price:
173.35
INR
1.2%
Market Cap:
₹347B
Income Statement
Earnings Waterfall
Housing and Urban Development Corporation Ltd
Housing and Urban Development Corporation Ltd
Income Statement
Housing and Urban Development Corporation Ltd
Housing and Urban Development Corporation Ltd
Currency: INR
| Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
12 733
|
0
|
0
|
0
|
15 534
|
0
|
0
|
0
|
15 446
|
0
|
0
|
0
|
16 547
|
0
|
0
|
0
|
17 586
|
0
|
0
|
0
|
18 564
|
0
|
0
|
0
|
30 006
|
0
|
0
|
0
|
48 236
|
0
|
0
|
0
|
47 562
|
0
|
0
|
0
|
45 310
|
0
|
0
|
0
|
45 029
|
0
|
0
|
0
|
49 584
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
22 635
N/A
|
17 217
-24%
|
17 829
+4%
|
18 971
+6%
|
27 518
+45%
|
28 855
+5%
|
29 687
+3%
|
29 220
-2%
|
28 807
-1%
|
27 749
-4%
|
27 981
+1%
|
29 532
+6%
|
29 631
+0%
|
30 712
+4%
|
30 852
+0%
|
31 471
+2%
|
33 706
+7%
|
33 642
0%
|
33 722
+0%
|
32 739
-3%
|
32 352
-1%
|
15 528
-52%
|
27 618
+78%
|
40 730
+47%
|
55 476
+36%
|
58 015
+5%
|
66 372
+14%
|
71 195
+7%
|
75 321
+6%
|
75 006
0%
|
73 127
-3%
|
73 644
+1%
|
72 346
-2%
|
72 517
+0%
|
71 318
-2%
|
69 865
-2%
|
69 541
0%
|
69 130
-1%
|
69 147
+0%
|
69 244
+0%
|
70 495
+2%
|
71 432
+1%
|
72 694
+2%
|
75 725
+4%
|
77 843
+3%
|
81 310
+4%
|
87 840
+8%
|
95 315
+9%
|
103 113
+8%
|
110 603
+7%
|
117 616
+6%
|
124 325
+6%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(36)
|
(53)
|
(58)
|
(72)
|
(51)
|
(46)
|
(88)
|
(26)
|
(30)
|
(20)
|
25
|
(20)
|
(22)
|
(20)
|
(19)
|
(22)
|
(20)
|
(20)
|
(20)
|
(21)
|
(9)
|
(17)
|
(32)
|
(31)
|
(29)
|
(20)
|
(9)
|
(27)
|
(45)
|
(46)
|
(47)
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
15 492
N/A
|
27 565
+78%
|
40 672
+48%
|
55 404
+36%
|
57 964
+5%
|
66 326
+14%
|
71 108
+7%
|
75 296
+6%
|
74 977
0%
|
73 108
-2%
|
73 669
+1%
|
72 326
-2%
|
72 495
+0%
|
71 298
-2%
|
69 846
-2%
|
69 518
0%
|
69 110
-1%
|
69 127
+0%
|
69 224
+0%
|
70 473
+2%
|
71 423
+1%
|
72 676
+2%
|
75 693
+4%
|
77 812
+3%
|
81 282
+4%
|
87 820
+8%
|
95 307
+9%
|
103 086
+8%
|
110 558
+7%
|
117 570
+6%
|
124 279
+6%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 564)
|
(1 155)
|
(1 158)
|
(1 184)
|
(1 724)
|
(1 754)
|
(1 876)
|
(1 992)
|
(1 606)
|
(1 635)
|
(1 724)
|
(1 707)
|
(1 899)
|
(2 013)
|
(1 906)
|
(2 217)
|
(3 813)
|
(3 717)
|
(3 800)
|
(3 502)
|
768
|
(819)
|
(1 489)
|
(2 213)
|
(3 010)
|
(2 887)
|
(3 050)
|
(3 044)
|
(3 706)
|
(3 654)
|
(3 485)
|
(3 453)
|
(3 550)
|
(3 898)
|
(4 216)
|
(4 478)
|
(3 618)
|
(3 526)
|
(3 351)
|
(3 097)
|
(3 604)
|
(3 596)
|
(3 622)
|
(3 644)
|
(3 478)
|
(3 308)
|
(3 447)
|
(3 655)
|
(3 712)
|
(4 065)
|
(4 099)
|
(4 242)
|
|
| Selling, General & Administrative |
(1 159)
|
(871)
|
(874)
|
(915)
|
(1 626)
|
(1 163)
|
(1 256)
|
(1 300)
|
(1 641)
|
(1 275)
|
(1 329)
|
(1 329)
|
(1 510)
|
(1 106)
|
(1 029)
|
(1 295)
|
(1 948)
|
(1 658)
|
(1 731)
|
(1 491)
|
(1 804)
|
(763)
|
(1 208)
|
(1 712)
|
(2 702)
|
(2 036)
|
(2 168)
|
(2 210)
|
(3 330)
|
(2 956)
|
(2 877)
|
(2 859)
|
(3 231)
|
(3 156)
|
(3 370)
|
(3 549)
|
(2 951)
|
(2 498)
|
(2 357)
|
(2 157)
|
(2 682)
|
(2 308)
|
(2 402)
|
(2 326)
|
(3 174)
|
(2 719)
|
(2 834)
|
(3 127)
|
(3 278)
|
(3 096)
|
(3 122)
|
(3 281)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(32)
|
0
|
0
|
0
|
(35)
|
0
|
0
|
0
|
(22)
|
0
|
0
|
0
|
(26)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
(114)
|
(103)
|
(103)
|
(103)
|
(46)
|
(47)
|
(46)
|
(45)
|
(50)
|
(51)
|
(52)
|
(53)
|
(43)
|
(42)
|
(44)
|
(45)
|
(54)
|
(56)
|
(53)
|
(51)
|
(45)
|
(12)
|
(25)
|
(38)
|
(53)
|
(54)
|
(56)
|
(58)
|
(48)
|
(57)
|
(65)
|
(66)
|
(61)
|
(73)
|
(65)
|
(65)
|
(70)
|
(92)
|
(105)
|
(118)
|
(105)
|
(110)
|
(106)
|
(102)
|
(89)
|
(93)
|
(94)
|
(96)
|
(97)
|
(116)
|
(119)
|
(123)
|
|
| Other Operating Expenses |
(291)
|
(183)
|
(182)
|
(168)
|
(52)
|
(544)
|
(574)
|
(645)
|
116
|
(309)
|
(343)
|
(327)
|
(312)
|
(867)
|
(834)
|
(878)
|
(1 789)
|
(2 003)
|
(2 017)
|
(1 960)
|
2 644
|
(44)
|
(257)
|
(464)
|
(249)
|
(797)
|
(825)
|
(776)
|
(323)
|
(642)
|
(545)
|
(529)
|
(256)
|
(670)
|
(780)
|
(864)
|
(593)
|
(937)
|
(889)
|
(822)
|
(816)
|
(1 178)
|
(1 115)
|
(1 216)
|
(215)
|
(495)
|
(518)
|
(432)
|
(336)
|
(852)
|
(859)
|
(838)
|
|
| Operating Income |
21 071
N/A
|
16 062
-24%
|
16 671
+4%
|
17 786
+7%
|
25 794
+45%
|
27 100
+5%
|
27 810
+3%
|
27 229
-2%
|
27 201
0%
|
26 116
-4%
|
26 259
+1%
|
27 827
+6%
|
27 732
0%
|
28 700
+3%
|
28 948
+1%
|
29 254
+1%
|
29 893
+2%
|
29 925
+0%
|
29 921
0%
|
29 236
-2%
|
33 120
+13%
|
14 672
-56%
|
26 075
+78%
|
38 458
+47%
|
52 394
+36%
|
55 076
+5%
|
63 276
+15%
|
68 063
+8%
|
71 589
+5%
|
71 323
0%
|
69 622
-2%
|
70 216
+1%
|
68 776
-2%
|
68 598
0%
|
67 083
-2%
|
65 368
-3%
|
65 901
+1%
|
65 584
0%
|
65 776
+0%
|
66 127
+1%
|
66 869
+1%
|
67 827
+1%
|
69 054
+2%
|
72 049
+4%
|
74 333
+3%
|
77 974
+5%
|
84 373
+8%
|
91 651
+9%
|
99 375
+8%
|
106 493
+7%
|
113 471
+7%
|
120 037
+6%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(12 733)
|
(9 606)
|
(10 853)
|
(11 776)
|
(15 934)
|
(17 234)
|
(16 709)
|
(16 275)
|
(15 291)
|
(15 271)
|
(15 670)
|
(16 343)
|
(16 579)
|
(17 510)
|
(17 852)
|
(17 909)
|
(17 434)
|
(18 068)
|
(18 243)
|
(18 480)
|
(18 081)
|
(7 292)
|
(14 538)
|
(21 658)
|
(30 649)
|
(35 884)
|
(41 089)
|
(46 020)
|
(48 346)
|
(48 424)
|
(47 996)
|
(48 005)
|
(47 330)
|
(47 115)
|
(46 592)
|
(45 946)
|
(45 009)
|
(45 049)
|
(44 638)
|
(44 540)
|
(44 757)
|
(45 818)
|
(46 906)
|
(48 718)
|
(49 163)
|
(52 344)
|
(56 786)
|
(61 284)
|
(67 137)
|
(73 713)
|
(79 218)
|
(88 469)
|
|
| Non-Reccuring Items |
(278)
|
(288)
|
(64)
|
183
|
(372)
|
(567)
|
(1 405)
|
(1 424)
|
(1 330)
|
(1 363)
|
(357)
|
(1 101)
|
(79)
|
(758)
|
(785)
|
(1 125)
|
(1 013)
|
(989)
|
(1 215)
|
(1 031)
|
(3 954)
|
(2 480)
|
(2 507)
|
(2 512)
|
(3 273)
|
(843)
|
(462)
|
(2 124)
|
(1 558)
|
(3 977)
|
(4 208)
|
(2 476)
|
736
|
3 100
|
2 969
|
794
|
2 457
|
2 576
|
2 330
|
2 655
|
737
|
959
|
1 487
|
3 863
|
2 081
|
2 034
|
4 091
|
3 669
|
4 105
|
4 948
|
2 786
|
3 395
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
76
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
|
| Total Other Income |
151
|
124
|
312
|
510
|
(89)
|
379
|
189
|
(8)
|
38
|
570
|
568
|
567
|
(130)
|
641
|
799
|
944
|
253
|
842
|
1 036
|
955
|
(324)
|
72
|
165
|
250
|
158
|
461
|
459
|
463
|
58
|
378
|
374
|
366
|
104
|
433
|
433
|
447
|
109
|
436
|
432
|
440
|
43
|
374
|
452
|
451
|
1 106
|
1 639
|
1 563
|
1 559
|
19
|
364
|
600
|
1 244
|
|
| Pre-Tax Income |
8 211
N/A
|
6 292
-23%
|
6 066
-4%
|
6 704
+11%
|
9 400
+40%
|
9 680
+3%
|
9 887
+2%
|
9 523
-4%
|
10 617
+11%
|
10 052
-5%
|
10 800
+7%
|
10 950
+1%
|
10 944
0%
|
11 074
+1%
|
11 111
+0%
|
11 165
+0%
|
11 699
+5%
|
11 709
+0%
|
11 498
-2%
|
10 680
-7%
|
10 761
+1%
|
4 973
-54%
|
9 196
+85%
|
14 538
+58%
|
18 629
+28%
|
18 810
+1%
|
22 184
+18%
|
20 383
-8%
|
21 743
+7%
|
19 299
-11%
|
17 791
-8%
|
20 100
+13%
|
22 286
+11%
|
25 015
+12%
|
23 893
-4%
|
20 664
-14%
|
23 458
+14%
|
23 547
+0%
|
23 900
+1%
|
24 682
+3%
|
22 892
-7%
|
23 343
+2%
|
24 087
+3%
|
27 645
+15%
|
28 434
+3%
|
29 303
+3%
|
33 240
+13%
|
35 595
+7%
|
36 367
+2%
|
38 092
+5%
|
37 639
-1%
|
36 207
-4%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(2 711)
|
(2 086)
|
(2 001)
|
(2 194)
|
(3 096)
|
(3 183)
|
(3 235)
|
(3 128)
|
(3 611)
|
(3 456)
|
(3 748)
|
(3 800)
|
(3 680)
|
(3 712)
|
(3 763)
|
(3 799)
|
(4 016)
|
(4 025)
|
(3 921)
|
(3 660)
|
(2 933)
|
(1 639)
|
(3 041)
|
(5 102)
|
(6 831)
|
(6 989)
|
(5 926)
|
(5 347)
|
(4 661)
|
(3 540)
|
(4 718)
|
(5 170)
|
(6 501)
|
(7 219)
|
(6 964)
|
(5 706)
|
(6 293)
|
(6 311)
|
(6 405)
|
(6 590)
|
(5 878)
|
(5 989)
|
(6 180)
|
(7 089)
|
(7 267)
|
(7 015)
|
(8 582)
|
(8 780)
|
(9 275)
|
(10 276)
|
(9 610)
|
(8 399)
|
|
| Income from Continuing Operations |
5 500
|
4 207
|
4 066
|
4 510
|
6 303
|
6 497
|
6 653
|
6 396
|
7 006
|
6 598
|
7 053
|
7 151
|
7 263
|
7 361
|
7 347
|
7 365
|
7 683
|
7 684
|
7 578
|
7 021
|
7 828
|
3 334
|
6 155
|
9 436
|
11 799
|
11 821
|
16 258
|
15 036
|
17 082
|
15 760
|
13 075
|
14 932
|
15 785
|
17 798
|
16 929
|
14 958
|
17 164
|
17 236
|
17 495
|
18 091
|
17 014
|
17 354
|
17 907
|
20 557
|
21 167
|
22 288
|
24 658
|
26 816
|
27 091
|
27 816
|
28 028
|
27 808
|
|
| Net Income (Common) |
5 500
N/A
|
4 207
-24%
|
4 066
-3%
|
4 510
+11%
|
6 303
+40%
|
6 497
+3%
|
6 653
+2%
|
6 396
-4%
|
7 006
+10%
|
6 598
-6%
|
7 053
+7%
|
7 151
+1%
|
7 263
+2%
|
7 361
+1%
|
7 347
0%
|
7 365
+0%
|
7 683
+4%
|
7 684
+0%
|
7 578
-1%
|
7 021
-7%
|
7 828
+11%
|
3 334
-57%
|
6 155
+85%
|
9 436
+53%
|
11 799
+25%
|
11 821
+0%
|
16 258
+38%
|
15 036
-8%
|
17 082
+14%
|
15 760
-8%
|
13 075
-17%
|
14 932
+14%
|
15 785
+6%
|
17 798
+13%
|
16 929
-5%
|
14 958
-12%
|
17 164
+15%
|
17 236
+0%
|
17 495
+2%
|
18 091
+3%
|
17 014
-6%
|
17 354
+2%
|
17 907
+3%
|
20 557
+15%
|
21 167
+3%
|
22 288
+5%
|
24 658
+11%
|
26 816
+9%
|
27 091
+1%
|
27 816
+3%
|
28 028
+1%
|
27 808
-1%
|
|
| EPS (Diluted) |
2.75
N/A
|
2.1
-24%
|
2.03
-3%
|
2.26
+11%
|
3.15
+39%
|
3.25
+3%
|
3.32
+2%
|
3.19
-4%
|
3.5
+10%
|
3.3
-6%
|
3.53
+7%
|
3.58
+1%
|
3.63
+1%
|
3.68
+1%
|
3.67
0%
|
3.68
+0%
|
3.84
+4%
|
3.84
N/A
|
3.79
-1%
|
3.51
-7%
|
3.91
+11%
|
1.66
-58%
|
3.04
+83%
|
4.71
+55%
|
5.89
+25%
|
5.91
+0%
|
8.13
+38%
|
7.52
-8%
|
8.53
+13%
|
7.9
-7%
|
6.53
-17%
|
7.46
+14%
|
7.89
+6%
|
8.88
+13%
|
8.45
-5%
|
7.46
-12%
|
8.57
+15%
|
8.62
+1%
|
8.75
+2%
|
9.05
+3%
|
8.5
-6%
|
8.67
+2%
|
8.95
+3%
|
10.27
+15%
|
10.57
+3%
|
11.13
+5%
|
12.31
+11%
|
13.39
+9%
|
13.53
+1%
|
13.89
+3%
|
14
+1%
|
13.89
-1%
|
|
Switch to:
Switch to:
See Also
Discover More
