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: 97.84 Cr.
  • Current Price: 13.45
  • 52 weeks High / Low 40.15 / 11.25
  • Book Value: 217.82
  • Stock P/E:
  • Dividend Yield: 0.00 %
  • ROCE: 9.09 %
  • ROE: -27.68 %
  • Sales Growth (3Yrs): 5.01 %
  • Listed on BSE and NSE
  • Company Website
  • Face Value: 10.00
Pros:
Company has reduced debt.
Stock is trading at 0.06 times its book value
Cons:
Company has low interest coverage ratio.
Promoter holding has decreased by -3.93% over last quarter
The company has delivered a poor growth of -0.11% over past five years.
Company has a low return on equity of -10.66% for last 3 years.
Contingent liabilities of Rs.2052.39 Cr.
Promoters have pledged 94.54% of their holding.
Earnings include an other income of Rs.60.63 Cr.
Company has high debtors of 244.09 days.
Company's cost of borrowing seems high

Peer Comparison Sector: Realty // Industry: Construction

Loading peers table ...

Quarterly Results Consolidated Figures in Rs. Crores / View Standalone

Mar 2012 Mar 2013 Dec 2013 Mar 2014 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019
51.56 97.17 125.89 132.11 94.30 256.13 54.22 66.13 10.03 122.74
95.89 81.42 44.48 60.43 34.23 242.71 0.32 50.45 26.25 29.33
Operating Profit -44.33 15.75 81.41 71.68 60.07 13.42 53.90 15.68 -16.22 93.41
OPM % -85.98% 16.21% 64.67% 54.26% 63.70% 5.24% 99.41% 23.71% -161.71% 76.10%
Other Income 50.92 46.08 13.41 28.58 25.80 17.36 7.49 27.45 16.58 9.11
Interest 64.08 147.71 84.86 107.62 82.55 32.12 60.18 43.48 27.04 77.01
Depreciation 3.02 1.90 3.74 0.10 0.78 0.87 0.83 0.67 1.74 0.75
Profit before tax -60.51 -87.78 6.22 -7.46 2.54 -2.21 0.38 -1.02 -28.42 24.76
Tax % 61.53% 2.75% -357.40% -37.40% 303.15% 66.52% 360.53% -383.33% 32.13% 37.36%
Net Profit -22.96 -87.76 28.97 -10.54 -7.51 -2.03 -4.85 -1.12 -22.40 14.35
EPS in Rs -3.16 -12.62 3.99 -1.42 -1.03 -0.28 0.00 -0.22 -3.08 1.97
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

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

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 TTM
439.76 397.08 579.63 677.05 434.91 441.06 473.46 443.26 406.61 542.50 564.10 470.78 253.12
89.05 25.31 197.88 330.79 210.75 126.09 173.64 117.04 58.48 174.35 525.57 314.31 106.35
Operating Profit 350.71 371.77 381.75 346.26 224.16 314.97 299.82 326.22 348.13 368.15 38.53 156.47 146.77
OPM % 79.75% 93.63% 65.86% 51.14% 51.54% 71.41% 63.33% 73.60% 85.62% 67.86% 6.83% 33.24% 57.98%
Other Income 69.13 58.82 39.06 122.04 151.75 125.34 73.36 98.32 31.55 32.90 290.55 64.70 60.63
Interest 71.71 140.22 168.00 295.39 348.76 434.61 356.76 403.48 382.98 423.65 350.93 218.33 207.71
Depreciation 6.93 5.71 7.14 12.85 21.78 10.70 9.85 9.80 3.67 3.25 3.17 3.15 3.99
Profit before tax 341.20 284.66 245.67 160.06 5.37 -5.00 6.57 11.26 -6.97 -25.85 -25.02 -0.31 -4.30
Tax % 12.29% 10.35% 34.35% -8.92% -290.88% 48.40% -225.27% 86.86% 35.44% -22.24% 9.23% -3,712.90%
Net Profit 299.27 264.73 164.91 176.18 23.70 -2.13 22.93 0.74 -24.15 -40.75 -26.17 -15.04 -14.02
EPS in Rs 44.44 39.43 21.82 23.81 3.10 0.00 2.98 0.10 0.00 0.00 0.00 0.00 -1.33
Dividend Payout % 5.57% 2.52% 22.05% 10.32% 30.69% -341.50% 31.72% 0.00% -0.00% -0.00% -0.00% -0.00%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:1.72%
5 Years:-0.11%
3 Years:5.01%
TTM:-16.54%
Compounded Profit Growth
10 Years:%
5 Years:%
3 Years:%
TTM:-1089.87%
Stock Price CAGR
10 Years:-30.43%
5 Years:-34.10%
3 Years:-47.49%
1 Year:-64.37%
Return on Equity
10 Years:-0.98%
5 Years:-6.61%
3 Years:-10.66%
Last Year:-27.68%

Balance Sheet Consolidated Figures in Rs. Crores / View Standalone

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Sep 2019
66.70 66.70 72.74 72.74 72.74 72.74 72.74 72.74 72.74 72.74 73.01 73.03 72.74
Reserves 718.21 975.56 1,380.38 1,535.16 1,608.99 1,595.90 1,617.29 1,626.36 1,617.02 1,577.96 1,549.01 1,529.51 1,511.59
Borrowings 829.19 1,056.87 1,305.52 1,269.64 1,846.55 1,721.88 1,767.17 1,780.44 1,604.92 1,757.70 987.22 881.33 472.18
228.62 242.67 341.71 1,103.33 905.75 1,281.43 1,445.81 1,559.48 1,399.30 1,529.56 2,277.90 2,258.23 2,894.64
Total Liabilities 1,842.72 2,341.80 3,100.35 3,980.87 4,434.03 4,671.95 4,903.01 5,039.02 4,693.98 4,937.96 4,886.87 4,741.81 4,951.15
104.44 227.43 238.06 334.77 275.85 201.71 200.33 154.66 102.61 93.95 90.15 87.82 80.24
CWIP 10.47 33.12 98.88 110.33 12.33 11.79 11.60 13.02 13.57 10.15 11.91 14.22 15.42
Investments 227.65 302.54 356.32 357.01 252.22 330.19 368.19 285.63 1,723.39 1,710.88 1,707.27 1,618.53 1,624.78
1,500.16 1,778.71 2,407.09 3,178.76 3,893.63 4,128.26 4,322.89 4,585.71 2,854.41 3,122.98 3,077.54 3,021.24 3,230.71
Total Assets 1,842.72 2,341.80 3,100.35 3,980.87 4,434.03 4,671.95 4,903.01 5,039.02 4,693.98 4,937.96 4,886.87 4,741.81 4,951.15

Cash Flows Consolidated Figures in Rs. Crores / View Standalone

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
-109.00 113.23 183.50 -135.61 104.39 281.25 189.93 284.89 138.39 -2.60 451.25 76.36
-182.46 -212.18 -306.12 -125.99 212.23 252.40 43.75 169.48 0.54 154.24 7.10 151.42
250.36 71.75 228.76 194.13 -298.64 -471.55 -335.41 -447.35 -143.87 -159.33 -444.10 -218.67
Net Cash Flow -41.10 -27.20 106.14 -67.47 17.98 62.10 -101.73 7.03 -4.94 -7.69 14.25 9.11

Ratios Consolidated Figures in Rs. Crores / View Standalone

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
ROCE % 31.55% 21.01% 17.04% 16.19% 11.18% 12.41% 10.61% 11.85% 11.10% 11.87% 10.45% 9.09%
Debtor Days 91.54 415.24 201.99 231.40 288.14 142.35 147.87 150.22 134.69 203.08 291.65 244.09
Inventory Turnover 1.51 0.77 0.83 0.78 0.36 0.26 0.23 0.19 0.20 0.33 0.34 0.30