Nifty
:
24631.30
Sensex
:
80597.66
11.95 (0.05%)
57.75 (0.07%)
Nifty
Sensex
:
:
24631.30
80597.66
11.95 (0.05%)
57.75 (0.07%)

HB Estate Developers Ltd.

Construction - Real Estate

Rating :
59/99

BSE: 532334 | NSE: Not Listed

NSE BSE
72.95
14-Aug-2025
  • Open
  • High
  • Low
  • Previous Close
  •  70.25
  •  72.95
  •  70.25
  •  71.18
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  723
  •  51301
  •  72.95
  •  0

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 162.02
  • 15.39
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 427.05
  • N/A
  • 0.88

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 71.99%
  • 1.91%
  • 18.97%
  • FII
  • DII
  • Others
  • 0%
  • 0.01%
  • 7.12%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.64
  • 36.99
  • 6.87

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.88
  • -
  • 6.15

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.11
  • 0.53
  • 0.78

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -31.99
  • -54.48
  • 12.65

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
23.76
25.64
-7.33%
33.23
31.36
5.96%
31.41
29.73
5.65%
27.41
24.38
12.43%
Expenses
17.23
17.03
1.17%
19.97
18.53
7.77%
18.66
18.06
3.32%
18.98
17.21
10.28%
EBITDA
6.54
8.61
-24.04%
13.26
12.83
3.35%
12.76
11.66
9.43%
8.43
7.17
17.57%
EBIDTM
27.51%
33.58%
39.90%
40.92%
40.62%
39.24%
30.77%
29.42%
Other Income
0.40
0.71
-43.66%
0.98
0.70
40.00%
0.32
0.38
-15.79%
0.36
0.74
-51.35%
Interest
4.43
5.73
-22.69%
5.09
6.49
-21.57%
5.42
7.11
-23.77%
5.59
6.29
-11.13%
Depreciation
1.97
1.89
4.23%
1.87
1.87
0.00%
1.92
1.88
2.13%
1.93
1.86
3.76%
PBT
0.53
1.71
-69.01%
7.28
5.17
40.81%
5.73
3.06
87.25%
1.28
-0.25
-
Tax
0.15
0.80
-81.25%
2.70
0.65
315.38%
0.92
1.56
-41.03%
0.80
0.68
17.65%
PAT
0.38
0.91
-58.24%
4.58
4.52
1.33%
4.82
1.51
219.21%
0.49
-0.93
-
PATM
1.61%
3.54%
13.79%
14.41%
15.33%
5.07%
1.78%
-3.80%
EPS
0.18
0.46
-60.87%
2.11
2.29
-7.86%
2.44
0.76
221.05%
0.25
-0.47
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
115.81
117.70
109.40
96.43
50.43
24.40
82.05
89.22
83.78
73.41
68.00
Net Sales Growth
4.23%
7.59%
13.45%
91.22%
106.68%
-70.26%
-8.04%
6.49%
14.13%
7.96%
 
Cost Of Goods Sold
10.49
10.41
10.36
9.57
6.29
3.51
7.73
10.98
8.20
8.22
7.04
Gross Profit
105.32
107.28
99.05
86.86
44.15
20.89
74.32
78.24
75.58
65.19
60.96
GP Margin
90.94%
91.15%
90.54%
90.08%
87.55%
85.61%
90.58%
87.69%
90.21%
88.80%
89.65%
Total Expenditure
74.84
74.63
70.55
64.47
42.53
30.20
55.72
61.00
62.48
56.87
52.67
Power & Fuel Cost
-
6.93
7.03
6.88
5.37
4.04
6.25
6.63
6.71
6.99
7.50
% Of Sales
-
5.89%
6.43%
7.13%
10.65%
16.56%
7.62%
7.43%
8.01%
9.52%
11.03%
Employee Cost
-
22.23
19.99
18.11
14.53
12.14
20.28
19.95
19.99
17.76
16.42
% Of Sales
-
18.89%
18.27%
18.78%
28.81%
49.75%
24.72%
22.36%
23.86%
24.19%
24.15%
Manufacturing Exp.
-
12.84
12.49
10.21
7.07
3.59
7.38
8.34
9.00
7.04
7.11
% Of Sales
-
10.91%
11.42%
10.59%
14.02%
14.71%
8.99%
9.35%
10.74%
9.59%
10.46%
General & Admin Exp.
-
15.68
14.37
12.48
6.54
4.65
9.41
9.80
13.80
13.62
10.83
% Of Sales
-
13.32%
13.14%
12.94%
12.97%
19.06%
11.47%
10.98%
16.47%
18.55%
15.93%
Selling & Distn. Exp.
-
5.40
4.90
5.64
1.87
0.83
2.99
3.70
3.49
2.67
2.75
% Of Sales
-
4.59%
4.48%
5.85%
3.71%
3.40%
3.64%
4.15%
4.17%
3.64%
4.04%
Miscellaneous Exp.
-
1.14
1.42
1.58
0.87
1.43
1.67
1.60
1.29
0.56
2.75
% Of Sales
-
0.97%
1.30%
1.64%
1.73%
5.86%
2.04%
1.79%
1.54%
0.76%
1.51%
EBITDA
40.99
43.07
38.85
31.96
7.90
-5.80
26.33
28.22
21.30
16.54
15.33
EBITDA Margin
35.39%
36.59%
35.51%
33.14%
15.67%
-23.77%
32.09%
31.63%
25.42%
22.53%
22.54%
Other Income
2.06
2.37
2.04
2.34
1.49
0.82
1.19
1.55
0.93
1.89
2.14
Interest
20.53
21.82
26.11
24.52
24.02
22.46
24.99
27.70
26.69
31.02
30.50
Depreciation
7.69
7.61
7.44
7.23
7.36
13.62
14.05
14.17
14.36
14.42
15.05
PBT
14.82
16.01
7.33
2.56
-21.99
-41.06
-11.51
-12.11
-18.82
-27.00
-28.08
Tax
4.57
5.21
3.44
14.18
-6.32
-10.69
-2.72
-1.68
-2.51
-6.96
3.13
Tax Rate
30.84%
32.54%
46.93%
553.91%
28.74%
26.04%
23.63%
13.87%
13.34%
25.78%
-11.30%
PAT
10.27
10.79
3.89
-11.63
-15.67
-30.37
-8.80
-10.43
-16.31
-20.04
-30.83
PAT before Minority Interest
10.27
10.79
3.89
-11.63
-15.67
-30.37
-8.80
-10.43
-16.31
-20.04
-30.83
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
8.87%
9.17%
3.56%
-12.06%
-31.07%
-124.47%
-10.73%
-11.69%
-19.47%
-27.30%
-45.34%
PAT Growth
70.88%
177.38%
-
-
-
-
-
-
-
-
 
EPS
4.78
5.02
1.81
-5.41
-7.29
-14.13
-4.09
-4.85
-7.59
-9.32
-14.34

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
174.53
149.15
145.31
157.72
173.41
205.85
219.79
238.11
253.58
97.38
Share Capital
21.73
19.73
19.73
19.73
19.73
19.73
19.73
19.73
0.27
96.41
Total Reserves
150.35
129.42
125.58
137.99
153.67
186.12
200.05
218.37
233.84
0.96
Non-Current Liabilities
215.37
186.07
251.28
260.71
249.70
216.06
237.20
241.31
255.68
321.04
Secured Loans
137.42
159.54
183.80
203.40
185.67
150.44
149.94
152.25
159.86
146.56
Unsecured Loans
105.69
59.47
110.75
114.81
115.23
106.17
118.44
118.34
122.24
145.44
Long Term Provisions
0.93
0.86
0.75
0.69
0.73
0.70
0.53
0.47
0.52
0.33
Current Liabilities
68.88
116.15
62.27
50.74
52.03
54.03
45.42
49.00
39.87
52.07
Trade Payables
14.95
11.04
9.06
6.79
11.21
14.93
12.17
15.31
17.97
15.61
Other Current Liabilities
38.70
90.04
42.95
35.49
25.69
23.82
18.16
18.45
11.95
27.45
Short Term Borrowings
14.85
14.75
10.02
8.28
14.84
15.00
14.89
15.13
9.93
9.00
Short Term Provisions
0.37
0.32
0.24
0.18
0.30
0.27
0.19
0.11
0.02
0.01
Total Liabilities
458.78
451.37
458.86
469.17
475.14
475.94
502.41
528.42
549.13
470.49
Net Block
403.97
405.95
410.79
415.58
421.90
435.49
447.53
460.78
474.74
417.93
Gross Block
500.51
494.90
493.25
491.38
491.56
491.70
490.03
489.18
489.16
461.21
Accumulated Depreciation
96.54
88.95
82.47
75.81
69.66
56.22
42.51
28.40
14.42
43.29
Non Current Assets
409.98
411.21
415.92
422.97
426.62
439.24
464.09
483.35
500.23
431.25
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
2.11
2.79
2.88
3.01
2.34
1.96
14.09
21.53
21.46
6.01
Long Term Loans & Adv.
2.66
1.30
1.17
1.37
1.41
1.45
1.49
0.90
0.80
0.98
Other Non Current Assets
1.25
1.17
1.08
3.00
0.96
0.35
0.98
0.15
3.23
6.33
Current Assets
48.79
40.17
42.96
46.21
48.53
36.69
38.32
45.07
48.90
39.23
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
14.51
14.80
14.88
13.40
14.23
14.83
13.85
17.25
16.70
18.92
Sundry Debtors
4.38
3.46
3.11
2.77
1.74
2.42
3.46
3.28
3.02
5.51
Cash & Bank
19.11
11.25
12.48
18.71
21.81
6.78
9.46
8.21
7.37
5.77
Other Current Assets
10.78
0.14
1.17
0.69
10.75
12.66
11.54
16.33
21.82
9.03
Short Term Loans & Adv.
10.65
10.53
11.31
10.64
8.56
11.93
10.92
15.04
15.77
8.09
Net Current Assets
-20.09
-75.98
-19.32
-4.53
-3.51
-17.34
-7.10
-3.93
9.03
-12.84
Total Assets
458.77
451.38
458.88
469.18
475.15
475.93
502.41
528.42
549.13
470.48

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
34.71
48.51
42.43
2.76
-14.08
28.61
33.50
28.86
1.80
17.23
PBT
16.01
7.33
2.56
-21.99
-41.06
-11.51
-12.11
-18.82
-27.00
-27.72
Adjustment
27.15
31.82
29.64
30.04
35.30
38.99
41.52
39.74
42.57
44.17
Changes in Working Capital
-8.71
10.68
10.76
-4.47
-10.63
1.31
4.01
8.97
-14.27
1.89
Cash after chg. in Working capital
34.44
49.83
42.95
3.57
-16.39
28.78
33.43
29.89
1.30
18.34
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.27
-1.32
-0.52
-0.81
2.31
-0.17
0.07
-1.03
0.50
-1.10
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-3.97
-1.17
-1.86
-0.37
0.37
9.93
6.44
0.29
-1.15
3.19
Net Fixed Assets
-5.61
-1.65
-1.87
0.18
0.14
-1.67
-0.85
-0.02
-27.95
Net Investments
0.68
0.09
0.13
-0.67
-0.38
12.13
7.44
-0.07
-15.42
Others
0.96
0.39
-0.12
0.12
0.61
-0.53
-0.15
0.38
42.22
Cash from Financing Activity
-32.44
-44.97
-41.13
-5.81
15.87
-41.80
-37.89
-28.83
0.79
-19.73
Net Cash Inflow / Outflow
-1.70
2.38
-0.56
-3.42
2.17
-3.26
2.05
0.31
1.44
0.69
Opening Cash & Equivalents
6.34
3.96
4.52
7.94
5.77
9.03
6.98
6.67
5.23
4.54
Closing Cash & Equivalent
4.64
6.34
3.96
4.52
7.94
5.77
9.03
6.98
6.67
5.23

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
80.06
76.51
74.53
80.91
88.97
105.64
112.80
122.22
0.00
10.60
ROA
2.37%
0.85%
-2.51%
-3.32%
-6.39%
-1.80%
-2.02%
-3.03%
-3.93%
-6.55%
ROE
6.73%
2.65%
-7.69%
-9.48%
-16.04%
-4.14%
-4.56%
-6.91%
-15.97%
-180.26%
ROCE
8.23%
7.14%
5.52%
0.40%
-3.79%
2.73%
3.02%
1.47%
0.83%
0.67%
Fixed Asset Turnover
0.24
0.22
0.20
0.10
0.05
0.17
0.18
0.17
0.15
0.15
Receivable days
12.15
10.96
11.12
16.31
31.12
13.08
13.80
13.73
21.21
29.60
Inventory Days
45.45
49.51
53.54
99.99
217.36
63.80
63.62
73.96
88.57
101.57
Payable days
455.49
354.27
302.13
522.49
1358.92
639.83
81.76
98.00
109.95
101.55
Cash Conversion Cycle
-397.89
-293.80
-237.47
-406.18
-1110.44
-562.95
-4.35
-10.31
-0.17
29.61
Total Debt/Equity
1.65
2.09
2.28
2.20
1.89
1.33
1.31
1.21
1.25
3.30
Interest Cover
1.73
1.28
1.10
0.08
-0.83
0.54
0.56
0.29
0.13
0.09

Annual Reports:

FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017

News Update:


No Latest News!

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.