Hampton Sky Realty Ltd

₹ 21.7 -1.81%

14 Aug - close price

About

Incorporated in 1987, Hampton Sky Realty
Ltd is in the business of Real Estate, Textiles, and trading in Shares and Derivatives^[1]

Key Points

Business Overview:^[1]^[2]
HSRL, based in Ludhiana, operates in real estate and the fashion industry. It also trades shares & derivatives and exports mobile phones to the Middle East.

Website BSE

Market Cap ₹ 595 Cr.
Current Price ₹ 21.7
High / Low ₹ 35.8 / 20.3
Stock P/E 75.6
Book Value ₹ 5.94
Dividend Yield 0.00 %
ROCE 8.93 %
ROE 14.8 %
Face Value ₹ 1.00

Add ratio to table

Edit ratios

Pros

Cons

Stock is trading at 3.66 times its book value
Though the company is reporting repeated profits, it is not paying out dividend
Company has low interest coverage ratio.
The company has delivered a poor sales growth of -24.7% over past five years.
Tax rate seems low
Company has a low return on equity of 9.05% over last 3 years.
Earnings include an other income of Rs.18.0 Cr.
Debtor days have increased from 24.9 to 41.1 days.
Working capital days have increased from 571 days to 892 days

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Consumer Discretionary Realty Realty Residential, Commercial Projects

Part of BSE SmallCap BSE Allcap BSE Consumer Discretionary

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025
	11.12	9.20	9.05	9.05	24.87	55.50	50.98	51.27	17.91	5.00	1.26	1.52	1.47
	9.67	8.68	7.06	17.01	23.75	55.09	47.77	42.11	5.70	2.76	2.57	11.87	3.47
Operating Profit	1.45	0.52	1.99	-7.96	1.12	0.41	3.21	9.16	12.21	2.24	-1.31	-10.35	-2.00
OPM %	13.04%	5.65%	21.99%	-87.96%	4.50%	0.74%	6.30%	17.87%	68.17%	44.80%	-103.97%	-680.92%	-136.05%
	0.42	1.29	0.07	0.30	0.33	0.94	0.49	1.09	0.26	0.27	17.06	0.43	0.25
Interest	0.18	0.14	0.04	0.13	0.50	1.37	1.10	1.64	0.66	0.82	0.84	0.93	0.91
Depreciation	0.10	0.13	0.13	0.13	0.15	0.16	0.16	0.16	0.16	0.25	0.28	0.76	0.48
Profit before tax	1.59	1.54	1.89	-7.92	0.80	-0.18	2.44	8.45	11.65	1.44	14.63	-11.61	-3.14
Tax %	-19.50%	-12.34%	21.16%	-22.60%	-48.75%	-316.67%	44.67%	-5.33%	-5.32%	3.47%	-8.82%	-38.67%	-26.43%
	1.89	1.73	1.49	-6.12	1.20	0.39	1.34	8.90	12.26	1.39	15.92	-7.12	-2.32
EPS in Rs	0.01	0.07	0.05	-0.22	0.04	0.01	0.05	0.32	0.45	0.05	0.58	-0.26	-0.08
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	TTM
	10.02	7.93	12.91	49.70	47.22	104.75	105.91	117.32	148.24	40.20	184.83	25.69	9.25
	9.79	7.40	11.67	47.89	48.05	105.18	117.03	95.88	121.28	41.76	168.70	22.85	20.67
Operating Profit	0.23	0.53	1.24	1.81	-0.83	-0.43	-11.12	21.44	26.96	-1.56	16.13	2.84	-11.42
OPM %	2.30%	6.68%	9.60%	3.64%	-1.76%	-0.41%	-10.50%	18.27%	18.19%	-3.88%	8.73%	11.05%	-123.46%
	2.39	1.80	0.78	0.56	2.78	2.02	13.57	6.11	-0.44	0.12	2.47	18.03	18.01
Interest	0.12	0.04	0.06	0.11	0.26	0.41	0.31	0.45	1.07	0.50	4.61	3.24	3.50
Depreciation	0.21	0.28	0.22	0.25	0.26	0.27	0.37	0.47	0.47	0.49	0.63	1.45	1.77
Profit before tax	2.29	2.01	1.74	2.01	1.43	0.91	1.77	26.63	24.98	-2.43	13.36	16.18	1.32
Tax %	9.61%	0.00%	0.00%	0.00%	0.00%	0.00%	6.21%	16.22%	4.80%	-77.78%	-2.40%	-39.25%
	2.08	2.01	1.74	2.01	1.43	0.91	1.66	22.30	23.79	-0.54	13.68	22.52	7.87
EPS in Rs	0.18	0.17	0.15	0.17	0.12	0.08	0.14	1.92	0.97	-0.02	0.50	0.82	0.29
Dividend Payout %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%

Compounded Sales Growth
10 Years:	12%
5 Years:	-25%
3 Years:	-44%
TTM:	-95%

Compounded Profit Growth
10 Years:	35%
5 Years:	34%
3 Years:	-3%
TTM:	-66%

Stock Price CAGR
10 Years:	36%
5 Years:	77%
3 Years:	-14%
1 Year:	-23%

Return on Equity
10 Years:	11%
5 Years:	15%
3 Years:	9%
Last Year:	15%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Equity Capital	11.59	11.59	11.59	11.59	11.59	11.59	11.59	22.36	24.44	27.42	27.42	27.42
Reserves	11.29	13.55	15.29	17.30	18.73	19.64	37.82	59.91	85.98	89.14	113.14	135.36
	0.19	0.41	0.41	0.92	0.72	0.42	7.47	4.69	11.34	10.07	58.72	72.93
	37.80	26.47	26.90	30.61	30.23	79.09	21.82	21.44	4.95	14.27	10.10	10.80
Total Liabilities	60.87	52.02	54.19	60.42	61.27	110.74	78.70	108.40	126.71	140.90	209.38	246.51
	2.06	1.35	1.57	2.30	2.14	2.37	5.27	4.79	3.70	3.77	6.12	12.57
CWIP	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Investments	1.53	2.26	0.02	18.95	11.09	15.46	11.69	50.28	63.37	54.50	72.42	84.22
	57.28	48.41	52.60	39.17	48.04	92.91	61.74	53.33	59.64	82.63	130.84	149.72
Total Assets	60.87	52.02	54.19	60.42	61.27	110.74	78.70	108.40	126.71	140.90	209.38	246.51

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	8.13	6.43	3.28	-2.61	-10.25	2.43	-1.51	41.80	0.21	-19.98	-29.59	-15.93
	2.73	2.17	-0.10	17.84	0.13	4.62	1.53	-38.19	-12.88	15.50	-9.12	-1.19
	-9.66	-10.71	0.33	-15.64	7.33	-7.08	-0.44	-0.82	10.00	5.33	43.83	11.08
Net Cash Flow	1.20	-2.12	3.52	-0.42	-2.80	-0.04	-0.42	2.78	-2.68	0.85	5.12	-6.05

Ratios

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Debtor Days	89.98	118.29	7.07	67.64	145.40	210.57	61.31	37.21	42.40	29.15	4.42	41.06
Inventory Days	2,479.25	2,245.84	777.18				66.55	33.93	26.70	634.79	183.33	5,979.69
Days Payable	2,689.98	2,433.79	658.61				11.47	55.63	1.27	107.77	3.90	243.98
Cash Conversion Cycle	-120.76	-69.66	125.63	67.64	145.40	210.57	116.39	15.50	67.82	556.16	183.85	5,776.78
Working Capital Days	274.66	75.95	14.98	38.56	131.33	53.91	147.88	79.77	135.64	596.08	224.34	891.83
ROCE %	5.38%	4.90%	7.27%	7.71%	-2.40%	4.21%	-21.42%	41.30%	25.70%	-1.59%	11.03%	8.93%

Shareholding Pattern

Numbers in percentages

	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025
	71.74%	73.15%	73.15%	74.81%	74.81%	74.86%	74.90%	74.90%	74.90%	75.01%	75.01%	75.01%
	2.26%	2.19%	2.16%	2.05%	2.31%	2.36%	3.54%	4.35%	4.24%	4.42%	4.41%	4.41%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.05%	0.05%	0.00%	0.00%	0.00%	0.00%
	26.01%	24.66%	24.68%	23.15%	22.88%	22.78%	21.51%	20.70%	20.86%	20.56%	20.59%	20.58%
No. of Shareholders	16,939	16,747	16,356	16,083	15,921	15,934	26,118	29,714	32,800	34,086	32,622	31,638

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Jun 2025
	38.81%	41.29%	48.37%	52.48%	52.48%	71.74%	73.15%	74.90%	75.01%	75.01%
	0.00%	0.00%	0.00%	0.00%	0.30%	2.01%	2.16%	3.54%	4.41%	4.41%
	0.00%	0.09%	0.09%	0.09%	0.00%	0.00%	0.00%	0.05%	0.00%	0.00%
	61.19%	58.62%	51.54%	47.43%	47.23%	26.25%	24.68%	21.51%	20.59%	20.58%
No. of Shareholders	16,816	16,652	16,340	16,118	15,866	15,087	16,356	26,118	32,622	31,638

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Hampton Sky Realty Ltd

Hampton Sky Realty Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Shareholding Pattern

Documents

Announcements

Annual reports

Concalls