Nifty
Sensex
:
:
17698.15
59462.78
39.15 (0.22%)
130.18 (0.22%)

Construction - Real Estate

Rating :
57/99

BSE: 532799 | NSE: HUBTOWN

93.60
12-Aug-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 96.85
  • 97.50
  • 92.20
  • 97.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  367679
  •  347.55
  •  99.55
  •  26.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 681.17
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,378.95
  • N/A
  • 0.53

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 42.63%
  • 18.69%
  • 28.99%
  • FII
  • DII
  • Others
  • 3.65%
  • 0.08%
  • 5.96%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -4.79
  • -13.28
  • -17.32

EBITDA CAGR (%)

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

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 33.78
  • 124.59

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.30
  • 0.20
  • 0.14

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.87
  • 1.41
  • -1.94

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
108.23
159.12
-31.98%
26.19
41.91
-37.51%
31.91
16.53
93.04%
23.94
48.52
-50.66%
Expenses
157.91
141.15
11.87%
42.37
30.62
38.37%
28.27
133.32
-78.80%
21.34
27.99
-23.76%
EBITDA
-49.68
17.97
-
-16.18
11.29
-
3.64
-116.79
-
2.60
20.53
-87.34%
EBIDTM
-45.90%
11.29%
-61.78%
26.94%
11.41%
-706.53%
10.86%
42.31%
Other Income
10.21
10.05
1.59%
3.69
14.83
-75.12%
4.91
14.15
-65.30%
5.10
6.94
-26.51%
Interest
38.40
21.81
76.07%
15.89
45.25
-64.88%
16.81
20.28
-17.11%
16.26
17.76
-8.45%
Depreciation
0.92
0.85
8.24%
1.16
0.93
24.73%
0.59
0.99
-40.40%
1.22
0.87
40.23%
PBT
-78.79
5.36
-
-29.54
-20.06
-
-8.85
-123.91
-
-9.78
8.84
-
Tax
5.53
4.17
32.61%
-9.17
-1.45
-
-2.08
-7.84
-
8.99
5.06
77.67%
PAT
-84.32
1.19
-
-20.37
-18.61
-
-6.77
-116.07
-
-18.77
3.78
-
PATM
-77.91%
0.75%
-77.78%
-44.40%
-21.22%
-702.18%
-78.40%
7.79%
EPS
-11.45
-0.21
-
-2.75
-2.65
-
-0.72
-14.25
-
-2.41
0.55
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
190.27
266.08
272.73
470.78
564.10
542.50
412.23
443.26
476.46
391.79
434.91
Net Sales Growth
-28.49%
-2.44%
-42.07%
-16.54%
3.98%
31.60%
-7.00%
-6.97%
21.61%
-9.91%
 
Cost Of Goods Sold
63.32
104.42
-45.87
216.61
178.54
16.33
-8.79
-25.05
88.25
52.45
60.90
Gross Profit
126.95
161.66
318.60
254.17
385.57
526.17
421.02
468.31
388.21
339.33
374.01
GP Margin
66.72%
60.76%
116.82%
53.99%
68.35%
96.99%
102.13%
105.65%
81.48%
86.61%
86.00%
Total Expenditure
249.89
333.10
196.93
327.71
525.58
174.34
64.10
115.31
176.65
126.40
212.81
Power & Fuel Cost
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Employee Cost
-
9.10
24.04
23.66
22.14
22.86
19.96
24.98
24.61
18.37
28.60
% Of Sales
-
3.42%
8.81%
5.03%
3.92%
4.21%
4.84%
5.64%
5.17%
4.69%
6.58%
Manufacturing Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
General & Admin Exp.
-
143.10
30.00
42.51
48.83
34.16
34.56
68.92
47.09
42.62
53.49
% Of Sales
-
53.78%
11.00%
9.03%
8.66%
6.30%
8.38%
15.55%
9.88%
10.88%
12.30%
Selling & Distn. Exp.
-
4.10
7.44
12.32
8.54
13.78
7.70
8.63
9.62
7.27
8.24
% Of Sales
-
1.54%
2.73%
2.62%
1.51%
2.54%
1.87%
1.95%
2.02%
1.86%
1.89%
Miscellaneous Exp.
-
72.37
181.31
32.61
267.54
87.21
10.66
37.83
7.07
5.69
8.24
% Of Sales
-
27.20%
66.48%
6.93%
47.43%
16.08%
2.59%
8.53%
1.48%
1.45%
14.16%
EBITDA
-59.62
-67.02
75.80
143.07
38.52
368.16
348.13
327.95
299.81
265.39
222.10
EBITDA Margin
-31.33%
-25.19%
27.79%
30.39%
6.83%
67.86%
84.45%
73.99%
62.92%
67.74%
51.07%
Other Income
23.91
45.98
38.45
78.10
290.54
32.90
31.55
94.88
73.60
174.93
155.58
Interest
87.36
105.10
138.94
218.33
350.93
423.65
382.98
405.45
356.76
434.61
348.76
Depreciation
3.89
3.64
4.37
3.15
3.17
3.25
3.67
9.80
9.85
10.70
14.06
PBT
-126.96
-129.77
-29.06
-0.31
-25.03
-25.85
-6.96
7.59
6.80
-5.00
14.87
Tax
3.27
-0.06
17.27
11.51
-2.31
5.75
-2.47
9.78
-14.80
-2.42
-15.62
Tax Rate
-2.58%
0.05%
-59.43%
-3712.90%
9.23%
-22.24%
35.49%
88.19%
-217.65%
48.40%
-137.74%
PAT
-130.23
-128.58
-46.45
-11.35
-22.52
-30.01
-3.89
1.76
21.85
-2.54
27.07
PAT before Minority Interest
-127.89
-129.71
-46.33
-11.82
-22.71
-31.60
-4.49
1.30
21.60
-2.58
26.96
Minority Interest
2.34
1.13
-0.12
0.47
0.19
1.59
0.60
0.46
0.25
0.04
0.11
PAT Margin
-68.44%
-48.32%
-17.03%
-2.41%
-3.99%
-5.53%
-0.94%
0.40%
4.59%
-0.65%
6.22%
PAT Growth
0.00%
-
-
-
-
-
-
-91.95%
-
-
 
EPS
-17.91
-17.69
-6.39
-1.56
-3.10
-4.13
-0.54
0.24
3.01
-0.35
3.72

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
1,411.79
1,532.23
1,602.25
1,621.74
1,650.70
1,689.76
1,699.10
1,690.02
1,674.60
1,686.46
Share Capital
72.74
72.74
72.74
72.74
72.74
72.74
72.74
72.74
72.74
72.74
Total Reserves
1,339.05
1,459.49
1,529.51
1,549.01
1,577.96
1,617.02
1,626.36
1,617.29
1,595.90
1,608.99
Non-Current Liabilities
341.57
357.97
417.36
569.88
506.82
528.67
794.55
812.61
911.03
407.02
Secured Loans
228.90
212.45
263.44
392.06
522.32
529.00
755.51
794.01
742.64
333.86
Unsecured Loans
53.26
0.00
0.00
0.00
0.00
0.00
0.00
0.00
115.20
54.98
Long Term Provisions
2.04
2.00
2.25
2.13
2.54
2.98
2.63
0.72
0.10
0.20
Current Liabilities
2,631.69
2,663.00
2,642.92
2,620.04
2,717.22
2,411.57
2,497.33
2,346.92
2,058.22
2,331.38
Trade Payables
188.37
192.18
177.48
166.63
176.97
149.98
226.19
176.09
170.92
132.62
Other Current Liabilities
2,188.48
2,233.69
2,201.94
2,178.93
1,728.52
1,706.66
1,690.48
1,685.08
1,462.87
1,598.11
Short Term Borrowings
248.35
232.83
259.01
270.75
809.39
553.33
577.18
475.91
413.77
586.49
Short Term Provisions
6.48
4.30
4.49
3.73
2.33
1.59
3.48
9.85
10.67
14.16
Total Liabilities
4,405.94
4,575.22
4,684.44
4,833.93
4,895.79
4,652.04
5,008.96
4,867.99
4,659.90
4,425.08
Net Block
33.55
48.30
48.72
49.93
51.59
58.77
154.66
200.33
201.71
275.85
Gross Block
59.22
81.64
76.06
78.22
79.07
84.60
178.41
222.97
221.39
290.21
Accumulated Depreciation
25.66
33.35
27.34
28.29
27.48
25.83
23.75
22.64
19.69
14.37
Non Current Assets
1,542.18
1,926.19
1,903.91
1,902.56
2,068.25
2,279.85
1,605.49
1,161.80
997.56
1,058.21
Capital Work in Progress
16.65
16.62
14.22
11.91
10.15
13.57
13.02
11.60
11.79
12.33
Non Current Investment
1,288.64
1,652.75
1,632.17
1,745.32
1,751.07
1,747.93
250.60
337.26
302.99
247.96
Long Term Loans & Adv.
199.98
203.17
207.20
89.05
242.52
451.87
1,019.80
420.80
307.41
416.41
Other Non Current Assets
3.35
5.36
1.61
6.36
12.93
7.72
167.41
191.81
173.66
105.67
Current Assets
2,863.76
2,649.03
2,780.53
2,931.38
2,827.53
2,372.18
3,403.47
3,706.20
3,649.63
3,359.45
Current Investments
0.72
3.43
25.46
2.16
2.18
19.31
35.03
30.93
27.20
4.26
Inventories
1,759.39
1,805.03
1,478.43
1,668.09
1,695.82
1,574.31
2,441.76
2,136.07
1,898.88
1,465.52
Sundry Debtors
185.22
89.58
314.83
450.74
301.84
150.04
182.43
191.81
172.01
343.33
Cash & Bank
62.51
41.65
50.14
30.58
11.00
31.92
56.27
42.06
144.34
94.55
Other Current Assets
855.92
110.17
101.90
172.05
816.70
596.60
687.98
1,305.35
1,407.20
1,451.78
Short Term Loans & Adv.
562.91
599.18
809.78
607.76
555.79
442.15
555.07
1,013.85
1,117.32
1,269.14
Net Current Assets
232.07
-13.97
137.61
311.34
110.31
-39.39
906.14
1,359.28
1,591.41
1,028.07
Total Assets
4,405.94
4,575.22
4,684.44
4,833.94
4,895.78
4,652.03
5,008.96
4,868.00
4,659.90
4,425.08

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
-129.10
67.83
76.36
451.25
-2.60
138.39
284.89
189.93
259.62
104.39
PBT
-129.77
-29.06
-0.31
-25.03
-25.85
-6.96
15.54
6.58
-5.00
19.06
Adjustment
85.82
34.24
144.35
350.75
292.46
322.05
327.48
316.47
260.02
263.17
Changes in Working Capital
-90.19
62.13
-80.07
132.13
-258.25
-178.92
-67.81
-128.64
17.03
-143.14
Cash after chg. in Working capital
-134.15
67.31
63.97
457.84
8.36
136.17
275.20
194.41
272.05
139.09
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
5.05
0.52
12.39
-6.60
-10.96
2.23
9.69
-4.48
-12.43
-34.70
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
203.62
12.45
151.42
7.10
154.24
0.54
170.66
43.75
244.92
214.33
Net Fixed Assets
23.68
-5.24
-8.22
0.45
-0.16
0.15
9.41
1.07
-1.85
12.77
Net Investments
281.59
-9.21
90.94
-43.16
-105.16
-903.30
157.61
22.31
-63.95
-227.56
Others
-101.65
26.90
68.70
49.81
259.56
903.69
3.64
20.37
310.72
429.12
Cash from Financing Activity
-57.15
-86.97
-218.67
-444.10
-159.33
-143.87
-447.35
-335.41
-449.93
-298.64
Net Cash Inflow / Outflow
17.37
-6.69
9.11
14.25
-7.69
-4.94
8.21
-101.72
54.61
20.08
Opening Cash & Equivalents
28.98
18.38
9.27
-4.98
2.71
7.65
24.78
126.51
64.41
46.43
Closing Cash & Equivalent
46.35
11.68
18.38
9.27
-4.98
2.71
31.82
24.78
126.51
64.41

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
194.10
210.66
220.28
222.96
226.94
232.31
233.60
232.35
227.66
230.19
ROA
-2.89%
-1.00%
-0.25%
-0.47%
-0.66%
-0.09%
0.03%
0.45%
-0.06%
0.64%
ROE
-8.81%
-2.96%
-0.73%
-1.39%
-1.89%
-0.27%
0.08%
1.29%
-0.16%
1.64%
ROCE
-1.12%
4.66%
8.56%
10.75%
11.73%
11.04%
12.01%
10.63%
12.44%
10.32%
Fixed Asset Turnover
3.78
3.46
6.10
7.17
6.63
3.13
2.21
2.14
1.53
1.36
Receivable days
188.48
270.62
296.77
243.47
152.01
147.19
154.08
139.36
240.06
324.19
Inventory Days
2444.74
2197.19
1219.76
1088.30
1100.09
1777.96
1884.79
1545.53
1567.19
1009.15
Payable days
665.09
-47.45
-49.61
258.66
535.81
3062.86
1652.83
203.82
256.71
850.27
Cash Conversion Cycle
1968.13
2515.26
1566.15
1073.11
716.29
-1137.72
386.04
1481.07
1550.54
483.08
Total Debt/Equity
0.54
0.45
0.55
0.61
1.09
0.97
1.05
1.05
1.04
1.10
Interest Cover
-0.23
0.79
1.00
0.93
0.94
0.98
1.03
1.02
0.99
1.03

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.