Hubtown Ltd - Stock Valuation and Financial Performance

BSE: 532799 | NSE: HUBTOWN | Construction - Real Estate | Small Cap

Hubtown Share Price

176.30 4.25 2.47%
as on 12-Jul'24 16:01

DeciZen - make an informed investing decision on Hubtown

Overall Rating
Bole Toh

1. Quality

2. Valuation

Overvalued

3. Price Trend

Hubtown stock performance -

mw4me loader
P/E Ratio (SA):
227.54
Market Cap:
1,401.7 Cr.
52-wk low:
41.7
52-wk high:
185.6

Is Hubtown Ltd an attractive stock to invest in?

1. Is Hubtown Ltd a good quality company?

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Hubtown Ltd is a below average quality company.

2. Is Hubtown Ltd undervalued or overvalued?

The key valuation ratios of Hubtown Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

3. Is Hubtown Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Strong which suggest that the price of Hubtown Ltd is likely to Rise in the short term. However, please check the rating on Quality and Valuation before investing

10 Year X-Ray of Hubtown:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Hubtown Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 8.2%7.8%7.6%8.4%8.7%3.4%4.2%-4%-4.3%2.9%-
Value Creation
Index
-0.4-0.4-0.5-0.4-0.4-0.8-0.7-1.3-1.3-0.8-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 486416363604343414255238183219211
Sales YoY Gr.--14.4%-12.7%66.3%-43.1%20.6%-38.3%-6.9%-23.1%19.8%-
Adj EPS 5.71.530.93.10-0.4-17.3-16.62.80.8
YoY Gr.--73.9%100%-68.5%233%-99%-1366.7%NANANA-
BVPS (₹) 232.7235.3236.7237.6241.3238.4230.3208.7192.7187.6182.6
Adj Net
Profit
41.410.921.76.922.80.2-2.8-125-121216
Cash Flow from Ops. 27834215110535382-1.3-12059.6-58.8-
Debt/CF from Ops. 5.13.79.213.81.87.8-371.3-47.6-6.9-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -8.5%-8.6%-5%19.8%
Adj EPS -7.8%-2.6%NANA
BVPS-2.4%-4.9%-6.6%-2.6%
Share Price 2.3% 56.6% 86% 294%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
2.50.61.30.41.30-0.2-7.9-8.31.50.4
Op. Profit
Mgn %
61.472.780.858.12513.960.7-40.5-67.512.812.8
Net Profit
Mgn %
8.52.661.16.60.1-1.1-52.8-66.29.62.9
Debt to
Equity
0.80.70.80.80.40.40.30.30.30.30
Working Cap
Days
2,3932,5572,6131,3972,4982,0993,3223,4754,5643,6961,731
Cash Conv.
Cycle
46742-35513861702-4431,9632,5992,11042

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 0.40%

Sales growth is good in last 4 quarters at 17.08%

Sales growth has been subdued in last 3 years -5.00%

Latest Financials - Hubtown Ltd.

Standalone Consolidated
TTM EPS (₹) 0.8 -10.7
TTM Sales (₹ Cr.) 211 258
BVPS (₹.) 182.6 157.4
Reserves (₹ Cr.) 1,380 1,178
P/BV 0.96 1.11
PE 227.54 0.00
From the Market
52 Week Low / High (₹) 41.65 / 185.60
All Time Low / High (₹) 7.09 / 2364.25
Market Cap (₹ Cr.) 1,402
Equity (₹ Cr.) 79.9
Face Value (₹) 10
Industry PE 86.9

Management X-Ray of Hubtown:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *90.6589.6979.1979.0979.0970.8774.0574.0574.0567.08
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Hubtown

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales486416363604343414255238183219
Operating Expenses 19611870253267370184384306206
Manufacturing Costs0000000000
Material Costs133221411754297-41132106133
Employee Cost 171718211514166109
Other Costs 4678381151975921024619164
Operating Profit 290298293350774471-147-12313
Operating Profit Margin (%) 59.6%71.7%80.8%58.0%22.3%10.6%27.9%-61.7%-67.5%6.1%
Other Income 394234312637633536416
Interest 305323300366313115139615548
Depreciation 6333334333
Exceptional Items 0400000000
Profit Before Tax 19182412243-39-158-117-21
Tax -177-36-21021-24-32
Profit After Tax 351127727-7-59-156-12111
PAT Margin (%) 7.3%2.6%7.4%1.1%7.7%-1.7%-23.3%-65.6%-66.1%4.9%
Adjusted EPS (₹)4.91.53.70.93.7-1.0-8.2-21.5-16.61.4
Dividend Payout Ratio (%)21%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 1,6921,7111,7221,7281,7551,7341,6751,5181,4011,432
Share Capital 73737373737373737376
Reserves 1,6191,6391,6491,6551,6821,6621,6031,4461,3291,356
Minority Interest0000000000
Debt907919831982333308262280269249
Long Term Debt50443023517565553129142
Short Term Debt403489597807268253231252255247
Trade Payables85116118112104119132126136117
Others Liabilities 1,1529911,2541,3191,9612,0211,8921,8351,8921,686
Total Liabilities 3,8363,7373,9244,1424,1534,1833,9623,7603,6993,485

Fixed Assets

Gross Block42333333324146222423
Accumulated Depreciation19192022222329212121
Net Fixed Assets24141211101817232
CWIP 0000000000
Investments 9047471,6501,7551,7981,7081,7171,3991,3791,259
Inventories7628349649109481,0301,3381,2241,2211,162
Trade Receivables12911116233635131989190231190
Cash Equivalents 243096162511132216
Others Assets1,9932,0011,1251,1221,0311,084789933844856
Total Assets 3,8363,7373,9244,1424,1534,1833,9623,7603,6993,485

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 27834115110535382-1-12060-59
PBT 19162412243-39-158-117-21
Adjustment 15029122621122281908714949
Changes in Working Capital 12436-94-111112-21-49-5428-84
Tax Paid -14-2-5-8-618-45-1-3
Cash Flow From Investing Activity 104157-4313421566320721128
Capex 0-20012-431200
Net Investments 14168-3988-17316021119
Others 90-9-54610-134419519
Cash Flow From Financing Activity -397-490-117-241-363-134-74-91-76-77
Net Proceeds from Shares 00000000021
Net Proceeds from Borrowing 0000000000
Interest Paid -293-327-242-298-278-84-45-29-25-39
Dividend Paid -1000000000
Others -103-16312557-85-49-29-62-51-58
Net Cash Flow -158-9-2104-12-55-7
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)2.120.631.560.381.52-0.41-3.49-9.77-8.280.76
ROCE (%)10.4811.2210.6612.0512.124.944.41-4.65-3.221.43
Asset Turnover Ratio0.120.110.090.150.080.10.060.060.050.06
PAT to CFO Conversion(x)7.94315.591513.07N/AN/AN/AN/A-5.36
Working Capital Days
Receivable Days81105137151365295292214420351
Inventory Days5757009045679888721,6921,9672,4401,985
Payable Days2281,6513,107358725137-1,110356453349

Hubtown Ltd Stock News

Hubtown Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Hubtown on 12-Jul-2024 16:01 is ₹176.3.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 12-Jul-2024 16:01 the market cap of Hubtown stood at ₹1,401.7.
The latest P/E ratio of Hubtown as of 12-Jul-2024 16:01 is 227.5.
The latest P/B ratio of Hubtown as of 12-Jul-2024 16:01 is 0.96.
The 52-week high of Hubtown is ₹185.6 and the 52-week low is ₹41.65.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Hubtown is ₹210.6 ( Cr.) .

About Hubtown Ltd

Akruti City (ACL), real estate Development Company which was formerly known as Akruti Nirman was incorporated in the year 1986.
Earlier the company undertook civil engineering and development jobs for government and the defence forces. Later in 1986, it ventured into residential construction projects. After developing various real estate projects in 1995, the company forayed into its first slum rehabilitation project.


Business of the company:
The company engages in the development, sale, and lease of commercial, residential, retail, and industrial properties. Its project portfolio primarily comprises residential projects, commercial projects, special economic zones, SRAs, IT parks, biotech parks, robotic car parks, retail parks, and textile parks.

Projects:
Company’s current residential projects include Ackruti shikhar, Ackruti Jewell, Ackruti Sunmist, Ackruti Sunstone, Ackruti Vedanta, Ackruti Rising City, Ackruti Gardenia, Rosewood and Redwood, Ackruti Greenwood, Ackruti Siddhi, Ackruti Countrywoods.

Meanwhile, the company’s upcoming projects include Ackruti Wave, Ackruti Mrage, Ackruti Sunstream City, Ackruti Realms, Seasons, Ackruti Harmony, Ackruti Sapphire, Ackruti Monte metro, Ackruti Diviniti.

In commercial estate space it has currently developed Ackruti Star, Ackruti Solaris, Ackruti Viva.

Milestone:
  • The company is the first construction company to be awarded the ISO 9001 as well as CRISIL rating for its quality processes and financial as well as project management strengths.
  • The company is the first private, non-governmental company to have successfully completed a slum rehabilitation project in Mumbai.
  • The company has the highest number of completed and on- going SRA projects.
  • The company is also the first company to have completed a Tenant’s Rehabilitation project – a joint undertaking between a public amenities body, the MCGC and a private limited company.
  • The company has the distinction of being the first private company to have completed a state of the art registered IT Park.

Credentials:

1974: Memento of Goodwill to Managing Director by Bank of Maharashtra

1999: Award for Slum Rehabilitation Projects by Accommodation Times

2001: Certificate of Assessment and Attestation as per ISO 9001: 2000 for Design Construction and Maintenance of Buildings and Multi-storeyed Underground Car parks by AQA International LLC
  • ISO 9001:2000 Certification by International Organization for Standardization
2003: Real Estate Developer Rating of DA2 for a very good track record of developer to Specify and build to agreed Quality Levels and transfer clear titles within Specified time schedules by CRISIL

- Certificate of Completion of Slum Rehabilitation Project at Tata Nagar Mankhurd by MMRDA

2004: Certificate of Participation in CREDAI National Convention by CREDAI

  • Memento of Participation in HDFCs Destination Andheri by HDFC
  • Memento for Valuable Contribution and Active Participation in PEATA activities by Practicing Engineers Architects and Town Planners Association (India) (PEATA)


2006: Patron Member of the Indo-American Chamber of Commerce by Indo-American Chamber of Commerce
  • Memento of Appreciation for Re-development of Rotary Park for Differently Abled Children by  Rotary Club of Bombay Uptown
  • Area Group Award by Association of Real Estate Agents
  • Excellence in Innovative Marketing Award  by MCHI
  • Third Place in Excellence in Design Developer Competition by MCHI


2007: Associate Company Member of Indian Drug Manufacturers Association by Indian Drug Manufacturers Association
  • Commemorative Plaque by Rachna Sansad Golden Jubilee Celebrations
  • Recognition of Services to Chairman Hemant Shah by  JITO
  • Artists in Concrete Award for Aesthetic Excellence in Commercial Projects to Akruti Centre Point by Loksatta & Reify Projects.
  • Award for Best IT Infrastructure from Maharashtra IT Awards (Maharashtra Government)
  • Certificate of Participation in Property Exhibition from MCHI
  • Business Partner Recognition Award for Sustained Contribution and Consistent performance by Goldshield Group Plc
  • Memento of Participation Business Spaces 2007 by Economic Times
  • Memento of Participation in East-West Andheri Property Show by HDFC
  • Dhirubhai Ambani Memorial Award - 7th Annual Gujarati Screen & Stage Awards to MD Hemant Shah by Transmedia
  • Artists in Concrete Award for Aesthetic Excellence in Residential Projects to Akruti Erica Loksatta & Reify Projects by Loksatta & Reify Projects.

2008: Distinguished Speaker at the 3rd International Conference of Jain Businessmen & Industrialists to MD Vimal Shah – JITO

  • Memento of Participation in Property Exhibition 2008 – MCHI
  • Memento of Appreciation for Organising Second Triple Grand Event of JITO to Chairman Hemant Shah
  • 2009:JITO Walkeshwar Chapter B2B Event award
  • Best Developer in commercial Infrastructure award to Managing Director Vimal Shah by Construction Source India (CSI)

2010: Platinum Rated LEED Precertified building - Indian Green Building Council (IGBC)

  • Treen Authority Protection Preservation & Plantation of Trees by Plantation of Trees - Brihan Mumbai Mahanagarpalika.
  • CRISIL- CREDAI Real Estate Awards 2009 for Best Overall Systems

2011: Best garden to Ackruti Trade Centre Terrace garden in BMC Garden Competition
  • Best Commercial Property award in Western Region to Ackruti Star -Ackruti Star Realty Plus Excellence Awards 2011




Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.