Hubtown Ltd

Hubtown Limited (formerly known as Ackruti City Limited) is one of India's leading real estate development companies. It has projects in 7 Indian cities and is diversified into residential spaces, office spaces, IT parks, Special Economic Zones (SEZs).

  • Market Cap: 74.19 Cr.
  • Current Price: 10.20
  • 52 weeks High / Low 18.80 / 7.00
  • Book Value: 210.56
  • Stock P/E:
  • Dividend Yield: 0.00 %
  • ROCE: 4.93 %
  • ROE: -3.87 %
  • Sales Growth (3Yrs): -20.49 %
  • Listed on BSE and NSE
  • Company Website
  • Face Value: 10.00
Edit ratios
Pros:
Company has reduced debt.
Stock is trading at 0.05 times its book value
Company is expected to give good quarter
Debtor days have improved from 218.54 to 119.89 days.
Cons:
Company has low interest coverage ratio.
The company has delivered a poor growth of -9.26% over past five years.
Company has a low return on equity of -11.32% for last 3 years.
Contingent liabilities of Rs.2052.39 Cr.
Promoters have pledged 92.24% of their holding.
Company's cost of borrowing seems high
Promoter holding has decreased over last 3 years: -17.74%

Peer comparison Sector: Realty // Industry: Construction

Loading peers table ...

Quarterly Results Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Dec 2013 Mar 2014 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020
97.17 125.89 132.11 94.30 256.13 54.23 66.13 10.03 122.74 98.50 41.46 48.52
81.42 44.48 60.43 34.23 242.71 0.32 50.45 26.25 29.33 85.88 55.47 27.99
Operating Profit 15.75 81.41 71.68 60.07 13.42 53.91 15.68 -16.22 93.41 12.62 -14.01 20.53
OPM % 16.21% 64.67% 54.26% 63.70% 5.24% 99.41% 23.71% -161.71% 76.10% 12.81% -33.79% 42.31%
Other Income 46.08 13.41 28.58 25.80 17.36 7.49 27.45 16.58 9.11 -1.21 13.97 6.94
Interest 147.71 84.86 107.62 82.55 32.12 60.18 43.48 27.04 77.01 13.45 21.44 17.76
Depreciation 1.90 3.74 0.10 0.78 0.87 0.83 0.67 1.74 0.75 0.98 0.90 0.87
Profit before tax -87.78 6.22 -7.46 2.54 -2.21 0.39 -1.02 -28.42 24.76 -3.02 -22.38 8.84
Tax % 2.75% -357.40% -37.40% 303.15% 66.52% 353.85% -383.33% 32.13% 37.36% -1,045.70% 64.48% 57.24%
Net Profit -87.76 28.97 -10.54 -7.51 -2.03 -4.39 -1.13 -22.05 14.35 -35.61 -17.26 4.01
EPS in Rs -12.62 3.99 -1.42 -1.03 -0.28 -0.60 -0.22 -3.08 1.97 -5.58 -1.65 0.53
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 TTM
397 580 677 435 441 473 443 407 542 564 471 273 311
25 198 331 211 126 174 117 58 174 526 314 197 199
Operating Profit 372 382 346 224 315 300 326 348 368 39 156 76 113
OPM % 94% 66% 51% 52% 71% 63% 74% 86% 68% 7% 33% 28% 36%
Other Income 59 39 122 152 125 73 98 32 33 291 65 38 29
Interest 140 168 295 349 435 357 403 383 424 351 218 139 130
Depreciation 6 7 13 22 11 10 10 4 3 3 3 4 4
Profit before tax 285 246 160 5 -5 7 11 -7 -26 -25 -0 -29 8
Tax % 10% 34% -9% -291% 48% -225% 87% 35% -22% 9% -3,713% -59%
Net Profit 265 165 176 24 -2 23 1 -24 -41 -26 -15 -61 -35
EPS in Rs 39.43 21.82 23.81 3.10 0.00 2.98 0.10 0.00 0.00 0.00 0.00 -8.33 -4.73
Dividend Payout % 3% 22% 10% 31% -342% 32% 0% 0% 0% 0% 0% 0%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:-7.26%
5 Years:-9.26%
3 Years:-20.49%
TTM:-19.48%
Compounded Profit Growth
10 Years:%
5 Years:%
3 Years:-19.96%
TTM:-13.10%
Stock Price CAGR
10 Years:-32.49%
5 Years:-40.08%
3 Years:-54.90%
1 Year:-34.41%
Return on Equity
10 Years:-2.35%
5 Years:-7.46%
3 Years:-11.32%
Last Year:-3.87%

Balance Sheet Consolidated Figures in Rs. Crores / View Standalone

Corp Actions
Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
67 73 73 73 73 73 73 73 73 73 73 73
Reserves 976 1,380 1,535 1,609 1,596 1,617 1,626 1,617 1,578 1,549 1,530 1,459
Borrowings 1,057 1,306 1,270 1,847 1,722 1,767 1,780 1,605 1,758 987 881 445
243 342 1,103 906 1,281 1,446 1,559 1,389 1,518 2,266 2,238 2,622
Total Liabilities 2,342 3,100 3,981 4,434 4,671 4,903 5,039 4,684 4,927 4,875 4,722 4,598
227 238 335 276 202 200 155 103 94 90 88 86
CWIP 33 99 110 12 12 12 13 14 10 12 14 17
Investments 303 356 357 252 330 368 286 1,723 1,711 1,707 1,619 1,619
1,779 2,407 3,179 3,894 4,128 4,323 4,585 2,844 3,112 3,066 3,001 2,877
Total Assets 2,342 3,100 3,981 4,434 4,671 4,903 5,039 4,684 4,927 4,875 4,722 4,598

Cash Flows Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
113 184 -136 104 281 190 285 138 -3 451 76 93
-212 -306 -126 212 252 44 169 1 154 7 151 12
72 229 194 -299 -472 -335 -447 -144 -159 -444 -219 -111
Net Cash Flow -27 106 -67 18 62 -102 7 -5 -8 14 9 -7

Ratios Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
ROCE % 21% 17% 16% 11% 12% 11% 12% 11% 12% 10% 9% 5%
Debtor Days 415 202 231 288 142 148 150 135 203 292 244 120
Inventory Turnover -0.56 -0.26 -0.25 -0.23 -0.13 -0.12 -0.10 -0.10 -0.11 0.00 0.04 -0.12

Shareholding pattern in percentages

Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020
71.58 57.22 57.22 57.22 57.20 57.20 56.91 56.53 52.38 52.61 53.85 53.85
5.92 5.05 4.07 3.69 3.66 3.66 3.66 3.66 3.66 3.66 3.66 3.66
0.56 0.50 0.61 0.42 0.54 0.41 0.66 0.53 2.53 2.28 0.16 0.16
21.94 37.23 38.10 38.67 38.60 38.73 38.77 39.28 41.43 41.46 42.34 42.34