Nifty

:

26027.30

Sensex

:

85213.36

-19.65 (-0.08%)
-54.30 (-0.06%)

Login

Nifty
Sensex

:
:

26027.30
85213.36

-19.65 (-0.08%)
-54.30 (-0.06%)

Hemisphere Properties India Ltd.

Construction - Real Estate

Rating :

56/99

BSE: 543242 | NSE: HEMIPROP

Watchlist

NSE BSE

133.05

15-Dec-2025

Open
High
Low
Previous Close

134.25
134.25
132
134.51

Volume
Traded Value (lacs)
52 Week High
52 Week Low

149456
19913258.04
190.69
111.03

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

3,789.07
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

3,851.65
N/A
8.69

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-
-23.09

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
1.82
4.97

PAT CAGR (%)

10 Years
5 Years
3 Years

-
0.19
5.14

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

-
11.21
11.63

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-1503.83
-1515.88

Earnings Forecasts:

(Updated: 13-12-2025)

Description 2024 2025 2026 2027
Adj EPS -0.26
P/E Ratio -511.73
Revenue 0.91
EBITDA -16.91
Net Income -7.52
ROA -0.69
P/B Ratio 9.52
ROE -1.99
FCFF -16.79
FCFF Yield -0.45
Net Debt 9.75
BVPS 13.98

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var%
Net Sales 0.24 0.23 4.35% 0.24 0.20 20.00% 0.24 0.14 71.43% 0.24 0.14 71.43%
Expenses 2.76 2.44 13.11% 2.51 2.53 -0.79% 3.37 7.00 -51.86% 2.55 2.24 13.84%
EBITDA -2.51 -2.20 - -2.27 -2.33 - -3.14 -6.87 - -2.31 -2.11 -
EBIDTM -1,034.57% -945.92% -948.95% -1,184.77% -1,311.72% -5,088.15% -968.62% -1,562.22%
Other Income 0.75 1.76 -57.39% 1.35 1.79 -24.58% 1.78 1.62 9.88% 1.59 1.95 -18.46%
Interest 1.82 1.57 15.92% 1.69 1.54 9.74% 1.40 1.56 -10.26% 1.58 1.64 -3.66%
Depreciation 0.03 0.02 50.00% 0.03 0.02 50.00% 0.06 0.00 0 0.02 0.00 0
PBT -3.62 -2.04 - -2.64 -2.10 - -2.82 -6.81 - -2.32 -1.81 -
Tax 0.00 0.00 0 0.00 0.00 0 -1.76 -2.45 - 0.00 0.00 0
PAT -3.62 -2.04 - -2.64 -2.10 - -1.06 -4.36 - -2.32 -1.81 -
PATM -1,488.48% -875.97% -1,105.44% -1,064.97% -441.42% -3,231.11% -972.38% -1,339.26%
EPS -0.13 -0.07 - -0.09 -0.07 - -0.04 -0.15 - -0.08 -0.06 -

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18
Net Sales 0.96 0.91 0.52 2.00 0.00 0.00 0.00 0.00 0.00 Net Sales Growth 35.21% 75.00% -74.00% 0 0 0 0 0 Cost Of Goods Sold 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit 0.96 0.91 0.52 2.00 0.00 0.00 0.00 0.00 0.00 GP Margin 100.00% 100% 100% 100% 0 0 0 0 0 Total Expenditure 11.19 10.89 13.78 9.83 15.95 9.12 0.88 0.12 0.02 Power & Fuel Cost - 0.18 0.01 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 19.78% 1.92% 0% 0 0 0 0 0 Employee Cost - 0.46 0.42 0.34 0.26 0.11 0.05 0.00 0.00 % Of Sales - 50.55% 80.77% 17.00% 0 0 0 0 0 Manufacturing Exp. - 0.09 0.11 0.05 0.05 0.00 0.00 0.00 0.00 % Of Sales - 9.89% 21.15% 2.50% 0 0 0 0 0 General & Admin Exp. - 10.12 12.72 9.27 12.98 8.14 0.15 0.04 0.02 % Of Sales - 1112.09% 2446.15% 463.50% 0 0 0 0 0 Selling & Distn. Exp. - 0.03 0.01 0.15 0.01 0.03 0.00 0.00 0.00 % Of Sales - 3.30% 1.92% 7.50% 0 0 0 0 0 Miscellaneous Exp. - 0.01 0.51 0.02 2.64 0.85 0.69 0.08 0.00 % Of Sales - 1.10% 98.08% 1.00% 0 0 0 0 0 EBITDA -10.23 -9.98 -13.26 -7.83 -15.95 -9.12 -0.88 -0.12 -0.02 EBITDA Margin -1,065.63% -1096.70% -2550.0% -391.50% 0 0 0 0 0 Other Income 5.47 6.92 7.45 6.53 3.16 0.37 0.10 0.02 0.04 Interest 6.49 6.09 6.44 6.69 5.84 1.32 0.24 0.05 0.05 Depreciation 0.14 0.12 0.02 0.02 0.01 0.00 0.00 0.00 0.00 PBT -11.40 -9.28 -12.27 -8.01 -18.64 -10.08 -1.02 -0.15 -0.03 Tax -1.76 -1.76 -2.45 -1.54 -3.78 -2.63 -0.26 -0.02 0.00 Tax Rate 15.44% 18.97% 19.97% 19.23% 20.28% 26.09% 25.49% 13.33% 0.00% PAT -9.64 -7.52 -9.82 -6.47 -14.86 -7.45 -0.76 -0.13 -0.03 PAT before Minority Interest -9.64 -7.52 -9.82 -6.47 -14.86 -7.45 -0.76 -0.13 -0.03 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin -1,004.17% -826.37% -1888.46% -323.50% 0 0 0 0 0 PAT Growth 0.00% - - - - - - - EPS -0.34 -0.26 -0.34 -0.23 -0.52 -0.26 -0.03 0.00 0.00

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18
Shareholder's Funds 398.52 356.05 365.87 372.33 376.63 284.08 -0.16 -0.03 Share Capital 285.00 285.00 285.00 285.00 285.00 285.00 0.05 0.05 Total Reserves 63.52 71.05 80.87 87.33 -8.37 -0.92 -0.21 -0.08 Non-Current Liabilities 41.35 45.62 50.76 55.22 34.09 0.72 0.98 1.00 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 53.79 56.30 58.99 61.91 37.00 1.00 1.00 1.00 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 649.68 655.93 651.57 667.54 664.95 4.08 0.31 0.39 Trade Payables 1.04 0.95 0.53 0.96 0.00 0.00 0.00 0.00 Other Current Liabilities 648.54 654.88 650.97 666.43 660.95 1.17 0.31 0.39 Short Term Borrowings 0.00 0.00 0.00 0.11 4.00 2.91 0.00 0.00 Short Term Provisions 0.11 0.09 0.06 0.04 0.00 0.00 0.00 0.00 Total Liabilities 1,089.55 1,057.60 1,068.20 1,095.09 1,075.67 288.88 1.13 1.36 Net Block 281.95 281.97 281.97 281.98 281.95 282.10 0.00 0.00 Gross Block 282.01 282.01 282.00 281.99 281.96 282.10 0.00 0.00 Accumulated Depreciation 0.06 0.05 0.03 0.01 0.00 0.00 0.00 0.00 Non Current Assets 1,035.54 1,053.96 944.26 943.59 933.12 282.84 0.73 0.71 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.73 0.73 0.71 Non Current Investment 88.28 107.29 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 54.01 3.64 123.95 151.51 139.94 3.35 0.40 0.65 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Sundry Debtors 0.06 0.03 0.18 0.00 0.00 0.00 0.00 0.00 Cash & Bank 50.04 0.03 119.40 148.32 139.09 3.20 0.33 0.59 Other Current Assets 3.91 0.27 1.71 0.73 0.85 0.15 0.07 0.06 Short Term Loans & Adv. 3.91 3.31 2.66 2.45 0.03 0.05 0.03 0.03 Net Current Assets -595.67 -652.29 -527.62 -516.04 -525.00 -0.73 0.09 0.26 Total Assets 1,089.55 1,057.60 1,068.21 1,095.10 1,075.66 288.88 1.13 1.36

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18
Cash From Operating Activity -16.86 -6.63 -22.96 -13.74 650.76 -281.37 -0.21 0.17 PBT -9.28 -12.27 -8.01 -18.64 -10.08 -1.02 -0.15 -0.03 Adjustment -0.69 1.81 2.27 6.75 1.77 -281.13 0.03 0.01 Changes in Working Capital -6.91 3.80 -16.69 -1.56 659.06 0.79 -0.08 0.22 Cash after chg. in Working capital -16.89 -6.66 -22.44 -13.45 650.76 -281.36 -0.21 0.20 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.03 0.03 -0.52 -0.29 0.01 0.00 0.00 -0.03 Other Direct Exp. Paid 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 Cash From Investing Activity 25.47 -101.34 5.84 -7.32 -649.92 -0.06 0.00 -0.32 Net Fixed Assets 0.00 -0.01 -0.01 -0.03 0.87 -282.10 -0.02 Net Investments 19.01 -107.29 0.00 0.00 0.00 0.00 0.00 Others 6.46 5.96 5.85 -7.29 -650.79 282.04 0.02 Cash from Financing Activity 41.40 -11.41 -11.80 30.29 135.04 284.31 -0.05 -0.01 Net Cash Inflow / Outflow 50.01 -119.38 -28.92 9.23 135.89 2.88 -0.26 -0.16 Opening Cash & Equivalents 0.03 119.40 148.32 139.09 3.20 0.33 0.59 0.75 Closing Cash & Equivalent 50.04 0.03 119.40 148.32 139.09 3.20 0.33 0.59

Financial Ratios

Standalone

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18
Book Value (Rs.) 12.23 12.49 12.84 13.06 9.61 9.87 -32.33 -5.93 ROA -0.70% -0.92% -0.60% -1.37% -1.09% -0.52% -10.62% -2.22% ROE -2.13% -2.72% -1.75% -4.60% -2.68% -0.54% 0.00% 0.00% ROCE -0.73% -1.37% -0.30% -2.99% -2.50% -0.55% -10.79% 2.05% Fixed Asset Turnover 0.00 0.00 0.01 0.00 0.00 0.00 0.00 0.00 Receivable days 18.87 72.64 32.47 0.00 0.00 0.00 0.00 0.00 Inventory Days 0.72 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Payable days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash Conversion Cycle 19.59 72.64 32.47 0.00 0.00 0.00 0.00 0.00 Total Debt/Equity 0.17 0.18 0.18 0.18 0.15 0.01 -6.19 -33.73 Interest Cover -0.52 -0.91 -0.20 -2.19 -6.62 -3.26 -1.88 0.40

Top Investors:

panatone finvest limited

tata sons private limited

vijay kumar aggarwal

investor education and protection fund (iepf)

Annual Reports:

News Update:

Hemisphere Propert. - Quarterly Results
29th Oct 2025, 00:00 AM

Read More

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.

Feedback