Nifty
Sensex
:
:
17739.85
60384.62
-24.75 (-0.14%)
-122.28 (-0.20%)

Construction - Real Estate

Rating :
30/99

BSE: 532799 | NSE: HUBTOWN

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 280.53
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 903.56
  • N/A
  • 0.21

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 42.69%
  • 14.01%
  • 33.27%
  • FII
  • DII
  • Others
  • 3.65%
  • 0.00%
  • 6.38%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -6.97
  • -19.53
  • -11.31

EBITDA CAGR (%)

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

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 47.97
  • 41.52
  • 40.14

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.29
  • 0.18
  • 0.19

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.01
  • -4.90
  • -11.76

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
41.28
31.91
29.36%
75.90
23.94
217.04%
108.23
159.12
-31.98%
26.19
41.91
-37.51%
Expenses
15.51
28.27
-45.14%
70.44
21.34
230.08%
157.91
141.15
11.87%
42.37
30.62
38.37%
EBITDA
25.77
3.64
607.97%
5.46
2.60
110.00%
-49.68
17.97
-
-16.18
11.29
-
EBIDTM
62.43%
11.41%
7.19%
10.86%
-45.90%
11.29%
-61.78%
26.94%
Other Income
4.52
4.91
-7.94%
3.87
5.10
-24.12%
10.21
10.05
1.59%
3.69
14.83
-75.12%
Interest
34.34
16.81
104.28%
20.55
16.26
26.38%
38.40
21.81
76.07%
15.89
45.25
-64.88%
Depreciation
0.68
0.59
15.25%
0.93
1.22
-23.77%
0.92
0.85
8.24%
1.16
0.93
24.73%
PBT
-4.73
-8.85
-
-12.15
-9.78
-
-78.79
5.36
-
-29.54
-20.06
-
Tax
-33.79
-2.08
-
3.35
8.99
-62.74%
5.53
4.17
32.61%
-9.17
-1.45
-
PAT
29.06
-6.77
-
-15.50
-18.77
-
-84.32
1.19
-
-20.37
-18.61
-
PATM
70.40%
-21.22%
-20.42%
-78.40%
-77.91%
0.75%
-77.78%
-44.40%
EPS
4.09
-0.72
-
-2.36
-2.41
-
-11.45
-0.21
-
-2.75
-2.65
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
251.60
190.28
266.08
272.73
470.78
564.10
542.50
412.23
443.26
476.46
391.79
Net Sales Growth
-2.06%
-28.49%
-2.44%
-42.07%
-16.54%
3.98%
31.60%
-7.00%
-6.97%
21.61%
 
Cost Of Goods Sold
86.21
63.32
104.42
-45.87
216.61
178.54
16.33
-8.79
-25.05
88.25
52.45
Gross Profit
165.39
126.96
161.66
318.60
254.17
385.57
526.17
421.02
468.31
388.21
339.33
GP Margin
65.74%
66.72%
60.76%
116.82%
53.99%
68.35%
96.99%
102.13%
105.65%
81.48%
86.61%
Total Expenditure
286.23
249.88
333.10
196.93
327.71
525.58
174.34
64.10
115.31
176.65
126.40
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
-
15.85
9.10
24.04
23.66
22.14
22.86
19.96
24.98
24.61
18.37
% Of Sales
-
8.33%
3.42%
8.81%
5.03%
3.92%
4.21%
4.84%
5.64%
5.17%
4.69%
Manufacturing Exp.
-
1.23
1.30
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0.65%
0.49%
0%
0%
0%
0%
0%
0%
0%
0%
General & Admin Exp.
-
39.59
27.84
30.00
42.51
48.83
34.16
34.56
68.92
47.09
42.62
% Of Sales
-
20.81%
10.46%
11.00%
9.03%
8.66%
6.30%
8.38%
15.55%
9.88%
10.88%
Selling & Distn. Exp.
-
21.23
4.10
7.44
12.32
8.54
13.78
7.70
8.63
9.62
7.27
% Of Sales
-
11.16%
1.54%
2.73%
2.62%
1.51%
2.54%
1.87%
1.95%
2.02%
1.86%
Miscellaneous Exp.
-
108.66
186.34
181.31
32.61
267.54
87.21
10.66
37.83
7.07
7.27
% Of Sales
-
57.11%
70.03%
66.48%
6.93%
47.43%
16.08%
2.59%
8.53%
1.48%
1.45%
EBITDA
-34.63
-59.60
-67.02
75.80
143.07
38.52
368.16
348.13
327.95
299.81
265.39
EBITDA Margin
-13.76%
-31.32%
-25.19%
27.79%
30.39%
6.83%
67.86%
84.45%
73.99%
62.92%
67.74%
Other Income
22.29
23.91
45.98
38.45
78.10
290.54
32.90
31.55
94.88
73.60
174.93
Interest
109.18
87.36
105.10
138.94
218.33
350.93
423.65
382.98
405.45
356.76
434.61
Depreciation
3.69
3.89
3.64
4.37
3.15
3.17
3.25
3.67
9.80
9.85
10.70
PBT
-125.21
-126.94
-129.77
-29.06
-0.31
-25.03
-25.85
-6.96
7.59
6.80
-5.00
Tax
-34.08
3.27
-0.06
17.27
11.51
-2.31
5.75
-2.47
9.78
-14.80
-2.42
Tax Rate
27.22%
-2.58%
0.05%
-59.43%
-3712.90%
9.23%
-22.24%
35.49%
88.19%
-217.65%
48.40%
PAT
-91.13
-127.84
-128.58
-46.45
-11.35
-22.52
-30.01
-3.89
1.76
21.85
-2.54
PAT before Minority Interest
-88.58
-130.20
-129.71
-46.33
-11.82
-22.71
-31.60
-4.49
1.30
21.60
-2.58
Minority Interest
2.55
2.36
1.13
-0.12
0.47
0.19
1.59
0.60
0.46
0.25
0.04
PAT Margin
-36.22%
-67.19%
-48.32%
-17.03%
-2.41%
-3.99%
-5.53%
-0.94%
0.40%
4.59%
-0.65%
PAT Growth
0.00%
-
-
-
-
-
-
-
-91.95%
-
 
EPS
-12.54
-17.58
-17.69
-6.39
-1.56
-3.10
-4.13
-0.54
0.24
3.01
-0.35

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
1,289.16
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
Share Capital
72.74
72.74
72.74
72.74
72.74
72.74
72.74
72.74
72.74
72.74
Total Reserves
1,216.42
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
Non-Current Liabilities
270.30
341.57
357.97
417.36
569.88
506.82
528.67
794.55
812.61
911.03
Secured Loans
191.06
228.90
212.45
263.44
392.06
522.32
529.00
755.51
794.01
742.64
Unsecured Loans
24.76
53.26
0.00
0.00
0.00
0.00
0.00
0.00
0.00
115.20
Long Term Provisions
2.12
2.04
2.00
2.25
2.13
2.54
2.98
2.63
0.72
0.10
Current Liabilities
3,107.54
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
Trade Payables
198.69
183.22
192.18
177.48
166.63
176.97
149.98
226.19
176.09
170.92
Other Current Liabilities
2,650.35
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
Short Term Borrowings
255.92
253.50
232.83
259.01
270.75
809.39
553.33
577.18
475.91
413.77
Short Term Provisions
2.58
6.48
4.30
4.49
3.73
2.33
1.59
3.48
9.85
10.67
Total Liabilities
4,685.53
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
Net Block
34.50
33.55
48.30
48.72
49.93
51.59
58.77
154.66
200.33
201.71
Gross Block
61.59
59.22
81.64
76.06
78.22
79.07
84.60
178.41
222.97
221.39
Accumulated Depreciation
27.09
25.66
33.35
27.34
28.29
27.48
25.83
23.75
22.64
19.69
Non Current Assets
1,498.53
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
Capital Work in Progress
16.67
16.65
16.62
14.22
11.91
10.15
13.57
13.02
11.60
11.79
Non Current Investment
1,230.55
1,252.50
1,652.75
1,632.17
1,745.32
1,751.07
1,747.93
250.60
337.26
302.99
Long Term Loans & Adv.
177.89
199.98
203.17
207.20
89.05
242.52
451.87
1,019.80
420.80
307.41
Other Non Current Assets
4.38
3.35
5.36
1.61
6.36
12.93
7.72
167.41
191.81
173.66
Current Assets
3,187.00
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
Current Investments
0.80
0.72
3.43
25.46
2.16
2.18
19.31
35.03
30.93
27.20
Inventories
2,078.73
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
Sundry Debtors
244.02
185.22
89.58
314.83
450.74
301.84
150.04
182.43
191.81
172.01
Cash & Bank
55.15
62.51
41.65
50.14
30.58
11.00
31.92
56.27
42.06
144.34
Other Current Assets
808.29
293.01
110.17
101.90
779.81
816.70
596.60
687.98
1,305.35
1,407.20
Short Term Loans & Adv.
544.03
562.91
599.18
809.78
607.76
555.79
442.15
555.07
1,013.85
1,117.32
Net Current Assets
79.46
232.07
-13.97
137.61
311.34
110.31
-39.39
906.14
1,359.28
1,591.41
Total Assets
4,685.53
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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
23.64
-129.10
67.83
76.36
451.25
-2.60
138.39
284.89
189.93
259.62
PBT
-126.94
-129.77
-29.06
-0.31
-25.03
-25.85
-6.96
15.54
6.58
-5.00
Adjustment
175.13
85.82
34.24
144.35
350.75
292.46
322.05
327.48
316.47
260.02
Changes in Working Capital
-22.76
-90.19
62.13
-80.07
132.13
-258.25
-178.92
-67.81
-128.64
17.03
Cash after chg. in Working capital
25.43
-134.15
67.31
63.97
457.84
8.36
136.17
275.20
194.41
272.05
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.80
5.05
0.52
12.39
-6.60
-10.96
2.23
9.69
-4.48
-12.43
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
24.29
203.62
12.45
151.42
7.10
154.24
0.54
170.66
43.75
244.92
Net Fixed Assets
-1.59
23.68
-5.24
-8.22
0.45
-0.16
0.15
9.41
1.07
-1.85
Net Investments
20.34
317.68
-9.21
90.94
-43.16
-105.16
-903.30
157.61
22.31
-63.95
Others
5.54
-137.74
26.90
68.70
49.81
259.56
903.69
3.64
20.37
310.72
Cash from Financing Activity
-58.32
-57.15
-86.97
-218.67
-444.10
-159.33
-143.87
-447.35
-335.41
-449.93
Net Cash Inflow / Outflow
-10.39
17.37
-6.69
9.11
14.25
-7.69
-4.94
8.21
-101.72
54.61
Opening Cash & Equivalents
46.35
28.98
18.38
9.27
-4.98
2.71
7.65
24.78
126.51
64.41
Closing Cash & Equivalent
35.96
46.35
11.68
18.38
9.27
-4.98
2.71
31.82
24.78
126.51

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
177.24
194.10
210.66
220.28
222.96
226.94
232.31
233.60
232.35
227.66
ROA
-2.86%
-2.89%
-1.00%
-0.25%
-0.47%
-0.66%
-0.09%
0.03%
0.45%
-0.06%
ROE
-9.64%
-8.81%
-2.96%
-0.73%
-1.39%
-1.89%
-0.27%
0.08%
1.29%
-0.16%
ROCE
-1.91%
-1.12%
4.66%
8.56%
10.75%
11.73%
11.04%
12.01%
10.63%
12.44%
Fixed Asset Turnover
3.15
3.78
3.46
6.10
7.17
6.63
3.13
2.21
2.14
1.53
Receivable days
411.69
188.48
270.62
296.77
243.47
152.01
147.19
154.08
139.36
240.06
Inventory Days
3681.20
2444.74
2197.19
1219.76
1088.30
1100.09
1777.96
1884.79
1545.53
1567.19
Payable days
1100.75
656.09
-47.45
-49.61
258.66
535.81
3062.86
1652.83
203.82
256.71
Cash Conversion Cycle
2992.14
1977.13
2515.26
1566.15
1073.11
716.29
-1137.72
386.04
1481.07
1550.54
Total Debt/Equity
0.53
0.54
0.45
0.55
0.61
1.09
0.97
1.05
1.05
1.04
Interest Cover
-0.45
-0.23
0.79
1.00
0.93
0.94
0.98
1.03
1.02
0.99

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.