Nifty
Sensex
:
:
15803.90
52742.22
25.45 (0.16%)
89.15 (0.17%)

Construction - Real Estate

Rating :
61/99

BSE: 532799 | NSE: HUBTOWN

36.15
29-Jul-2021
  • Open
  • High
  • Low
  • Previous Close
  •  36.15
  •  36.15
  •  36.15
  •  34.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  73984
  •  26.75
  •  36.15
  •  9.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 262.21
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 916.52
  • N/A
  • 0.19

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.12%
  • 17.44%
  • 21.27%
  • FII
  • DII
  • Others
  • 3.65%
  • 0.08%
  • 6.44%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -8.69
  • -7.93
  • -21.51

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -14.44
  • -26.28
  • 14.50

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 64.21
  • 27.29

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.34
  • 0.24
  • 0.10

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.73
  • 3.54
  • 0.01

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Net Sales
159.12
41.46
283.79%
41.91
98.50
-57.45%
16.53
122.74
-86.53%
48.52
10.03
383.75%
Expenses
141.15
55.47
154.46%
30.62
85.87
-64.34%
133.32
29.33
354.55%
27.99
26.25
6.63%
EBITDA
17.97
-14.01
-
11.29
12.63
-10.61%
-116.79
93.41
-
20.53
-16.22
-
EBIDTM
11.29%
-33.79%
26.94%
12.82%
-706.53%
76.10%
42.31%
-161.71%
Other Income
10.05
13.97
-28.06%
14.83
-1.21
-
14.15
9.11
55.32%
6.94
16.58
-58.14%
Interest
21.81
21.44
1.73%
45.25
13.45
236.43%
20.28
77.01
-73.67%
17.76
27.04
-34.32%
Depreciation
0.85
0.90
-5.56%
0.93
0.98
-5.10%
0.99
0.75
32.00%
0.87
1.74
-50.00%
PBT
5.36
-22.38
-
-20.06
-3.01
-
-123.91
24.76
-
8.84
-28.42
-
Tax
4.17
-14.43
-
-1.45
31.58
-
-7.84
9.25
-
5.06
-9.13
-
PAT
1.19
-7.95
-
-18.61
-34.59
-
-116.07
15.51
-
3.78
-19.29
-
PATM
0.75%
-19.18%
-44.40%
-35.12%
-702.18%
12.64%
7.79%
-192.32%
EPS
-0.21
-2.37
-
-2.65
-4.89
-
-14.25
1.95
-
0.55
-3.03
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
266.08
272.73
470.78
564.10
542.50
412.23
443.26
476.46
391.79
434.91
677.05
Net Sales Growth
-2.44%
-42.07%
-16.54%
3.98%
31.60%
-7.00%
-6.97%
21.61%
-9.91%
-35.76%
 
Cost Of Goods Sold
104.42
-45.87
216.61
178.54
16.33
-8.79
-25.05
88.25
52.45
60.90
196.63
Gross Profit
161.66
318.60
254.17
385.57
526.17
421.02
468.31
388.21
339.33
374.01
480.42
GP Margin
60.76%
116.82%
53.99%
68.35%
96.99%
102.13%
105.65%
81.48%
86.61%
86.00%
70.96%
Total Expenditure
333.08
196.93
327.71
525.58
174.34
64.10
115.31
176.65
126.40
212.81
316.55
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
-
24.04
23.66
22.14
22.86
19.96
24.98
24.61
18.37
28.60
26.32
% Of Sales
-
8.81%
5.03%
3.92%
4.21%
4.84%
5.64%
5.17%
4.69%
6.58%
3.89%
Manufacturing Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.40
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0.06%
General & Admin Exp.
-
30.00
42.51
48.83
34.16
34.56
68.92
47.09
42.62
53.49
47.97
% Of Sales
-
11.00%
9.03%
8.66%
6.30%
8.38%
15.55%
9.88%
10.88%
12.30%
7.09%
Selling & Distn. Exp.
-
7.44
12.32
8.54
13.78
7.70
8.63
9.62
7.27
8.24
16.97
% Of Sales
-
2.73%
2.62%
1.51%
2.54%
1.87%
1.95%
2.02%
1.86%
1.89%
2.51%
Miscellaneous Exp.
-
181.31
32.61
267.54
87.21
10.66
37.83
7.07
5.69
61.58
16.97
% Of Sales
-
66.48%
6.93%
47.43%
16.08%
2.59%
8.53%
1.48%
1.45%
14.16%
4.18%
EBITDA
-67.00
75.80
143.07
38.52
368.16
348.13
327.95
299.81
265.39
222.10
360.50
EBITDA Margin
-25.18%
27.79%
30.39%
6.83%
67.86%
84.45%
73.99%
62.92%
67.74%
51.07%
53.25%
Other Income
45.97
38.45
78.10
290.54
32.90
31.55
94.88
73.60
174.93
155.58
122.71
Interest
105.10
138.94
218.33
350.93
423.65
382.98
405.45
356.76
434.61
348.76
295.39
Depreciation
3.64
4.37
3.15
3.17
3.25
3.67
9.80
9.85
10.70
14.06
12.85
PBT
-129.77
-29.06
-0.31
-25.03
-25.85
-6.96
7.59
6.80
-5.00
14.87
174.97
Tax
-0.06
17.27
11.51
-2.31
5.75
-2.47
9.78
-14.80
-2.42
-15.62
-14.27
Tax Rate
0.05%
-59.43%
-3712.90%
9.23%
-22.24%
35.49%
88.19%
-217.65%
48.40%
-137.74%
-8.16%
PAT
-129.71
-46.45
-11.35
-22.52
-30.01
-3.89
1.76
21.85
-2.54
27.07
189.24
PAT before Minority Interest
-128.58
-46.33
-11.82
-22.71
-31.60
-4.49
1.30
21.60
-2.58
26.96
189.24
Minority Interest
1.13
-0.12
0.47
0.19
1.59
0.60
0.46
0.25
0.04
0.11
0.00
PAT Margin
-48.75%
-17.03%
-2.41%
-3.99%
-5.53%
-0.94%
0.40%
4.59%
-0.65%
6.22%
27.95%
PAT Growth
0.00%
-
-
-
-
-
-91.95%
-
-
-85.70%
 
EPS
-17.84
-6.39
-1.56
-3.10
-4.13
-0.54
0.24
3.01
-0.35
3.72
26.03

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
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
1,612.63
Share Capital
72.74
72.74
72.74
72.74
72.74
72.74
72.74
72.74
72.74
72.74
Total Reserves
1,459.49
1,529.51
1,549.01
1,577.96
1,617.02
1,626.36
1,617.29
1,595.90
1,608.99
1,535.17
Non-Current Liabilities
357.97
417.36
569.88
506.82
528.67
794.55
812.61
911.03
407.02
842.80
Secured Loans
212.45
263.44
392.06
522.32
529.00
755.51
794.01
742.64
333.86
662.42
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
115.20
54.98
164.10
Long Term Provisions
2.00
2.25
2.13
2.54
2.98
2.63
0.72
0.10
0.20
0.00
Current Liabilities
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
1,519.55
Trade Payables
192.18
177.48
166.63
176.97
149.98
226.19
176.09
170.92
132.62
113.25
Other Current Liabilities
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
922.02
Short Term Borrowings
232.83
259.01
270.75
809.39
553.33
577.18
475.91
413.77
586.49
443.13
Short Term Provisions
4.30
4.49
3.73
2.33
1.59
3.48
9.85
10.67
14.16
41.15
Total Liabilities
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
3,975.32
Net Block
48.30
48.72
49.93
51.59
58.77
154.66
200.33
201.71
275.85
334.78
Gross Block
81.64
76.06
78.22
79.07
84.60
178.41
222.97
221.39
290.21
347.02
Accumulated Depreciation
33.35
27.34
28.29
27.48
25.83
23.75
22.64
19.69
14.37
12.24
Non Current Assets
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
1,078.60
Capital Work in Progress
16.62
14.22
11.91
10.15
13.57
13.02
11.60
11.79
12.33
110.33
Non Current Investment
1,652.75
1,632.17
1,745.32
1,751.07
1,747.93
250.60
337.26
302.99
247.96
352.92
Long Term Loans & Adv.
203.17
207.20
89.05
242.52
451.87
1,019.80
420.80
307.41
416.41
233.00
Other Non Current Assets
5.36
1.61
6.36
12.93
7.72
167.41
191.81
173.66
105.67
47.58
Current Assets
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
2,896.72
Current Investments
3.43
25.46
2.16
2.18
19.31
35.03
30.93
27.20
4.26
4.08
Inventories
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
939.34
Sundry Debtors
89.58
314.83
450.74
301.84
150.04
182.43
191.81
172.01
343.33
429.23
Cash & Bank
41.65
50.14
30.58
11.00
31.92
56.27
42.06
144.34
94.55
84.28
Other Current Assets
709.35
101.90
172.05
260.91
596.60
687.98
1,305.35
1,407.20
1,451.78
1,439.78
Short Term Loans & Adv.
599.18
809.78
607.76
555.79
442.15
555.07
1,013.85
1,117.32
1,269.14
1,206.51
Net Current Assets
-13.97
137.61
311.34
110.31
-39.39
906.14
1,359.28
1,591.41
1,028.07
1,377.17
Total Assets
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
3,975.32

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
67.83
76.36
451.25
-2.60
138.39
284.89
189.93
259.62
104.39
-135.61
PBT
-29.06
-0.31
-25.03
-25.85
-6.96
15.54
6.58
-5.00
19.06
174.97
Adjustment
34.24
144.35
350.75
292.46
322.05
327.48
316.47
260.02
263.17
210.33
Changes in Working Capital
62.13
-80.07
132.13
-258.25
-178.92
-67.81
-128.64
17.03
-143.14
-487.16
Cash after chg. in Working capital
67.31
63.97
457.84
8.36
136.17
275.20
194.41
272.05
139.09
-101.87
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.52
12.39
-6.60
-10.96
2.23
9.69
-4.48
-12.43
-34.70
-33.74
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
12.45
151.42
7.10
154.24
0.54
170.66
43.75
244.92
214.33
-125.99
Net Fixed Assets
-5.24
-8.22
0.45
-0.16
0.15
9.41
1.07
-1.85
12.77
-29.01
Net Investments
-9.21
90.94
-43.16
-105.16
-903.30
157.61
22.31
-63.95
-227.56
-134.07
Others
26.90
68.70
49.81
259.56
903.69
3.64
20.37
310.72
429.12
37.09
Cash from Financing Activity
-86.97
-218.67
-444.10
-159.33
-143.87
-447.35
-335.41
-449.93
-298.64
194.13
Net Cash Inflow / Outflow
-6.69
9.11
14.25
-7.69
-4.94
8.21
-101.72
54.61
20.08
-67.47
Opening Cash & Equivalents
18.38
9.27
-4.98
2.71
7.65
24.78
126.51
64.41
46.43
113.95
Closing Cash & Equivalent
11.68
18.38
9.27
-4.98
2.71
31.82
24.78
126.51
64.41
46.48

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
210.66
220.28
222.96
226.94
232.31
233.60
232.35
227.66
230.19
221.06
ROA
-1.00%
-0.25%
-0.47%
-0.66%
-0.09%
0.03%
0.45%
-0.06%
0.64%
5.35%
ROE
-2.96%
-0.73%
-1.39%
-1.89%
-0.27%
0.08%
1.29%
-0.16%
1.64%
12.36%
ROCE
4.66%
8.56%
10.75%
11.73%
11.04%
12.01%
10.63%
12.44%
10.32%
15.14%
Fixed Asset Turnover
3.46
6.10
7.17
6.63
3.13
2.21
2.14
1.53
1.36
2.25
Receivable days
270.62
296.77
243.47
152.01
147.19
154.08
139.36
240.06
324.19
202.16
Inventory Days
2197.19
1219.76
1088.30
1100.09
1777.96
1884.79
1545.53
1567.19
1009.15
466.21
Payable days
-47.45
-49.61
258.66
535.81
3062.86
1652.83
203.82
256.71
850.27
75.71
Cash Conversion Cycle
2515.26
1566.15
1073.11
716.29
-1137.72
386.04
1481.07
1550.54
483.08
592.66
Total Debt/Equity
0.45
0.55
0.61
1.09
0.97
1.05
1.05
1.04
1.10
1.14
Interest Cover
0.79
1.00
0.93
0.94
0.98
1.03
1.02
0.99
1.03
1.59

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.