HB Estate Developers Ltd
Incorporated in 1994, HB Estate Developers Ltd is engaged in the business of owning and managing hotels and real estate properties.
- Market Cap ₹ 174 Cr.
- Current Price ₹ 89.4
- High / Low ₹ 125 / 41.0
- Stock P/E 23.4
- Book Value ₹ 80.1
- Dividend Yield 0.00 %
- ROCE 7.20 %
- ROE 2.74 %
- Face Value ₹ 10.0
Pros
- Stock is trading at 1.12 times its book value
- Company has delivered good profit growth of 19.0% CAGR over last 5 years
- Company's working capital requirements have reduced from 23.9 days to 16.4 days
Cons
- Company has low interest coverage ratio.
- Company has a low return on equity of -5.06% over last 3 years.
* 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
Sector: Hotels & Restaurants Industry: Hotels
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|
67 | 73 | 84 | 89 | 82 | 24 | 50 | 95 | 108 | 114 | |
52 | 57 | 62 | 61 | 55 | 30 | 42 | 63 | 69 | 73 | |
Operating Profit | 15 | 17 | 21 | 28 | 27 | -6 | 8 | 32 | 39 | 42 |
OPM % | 23% | 23% | 25% | 32% | 32% | -24% | 16% | 34% | 36% | 36% |
3 | 2 | 1 | 2 | 1 | 1 | 1 | 2 | 2 | 2 | |
Interest | 30 | 31 | 27 | 28 | 25 | 22 | 24 | 25 | 26 | 25 |
Depreciation | 15 | 14 | 14 | 14 | 14 | 14 | 7 | 7 | 7 | 8 |
Profit before tax | -28 | -27 | -19 | -12 | -12 | -41 | -22 | 3 | 7 | 11 |
Tax % | 11% | -26% | -13% | -14% | -24% | -26% | -29% | 556% | 47% | |
-31 | -20 | -16 | -10 | -9 | -30 | -16 | -12 | 4 | 7 | |
EPS in Rs | -19.10 | -12.42 | -8.38 | -5.36 | -4.52 | -15.61 | -8.05 | -5.98 | 2.00 | 3.82 |
Dividend Payout % | -0% | -0% | -0% | -0% | -0% | -0% | -0% | -0% | -0% |
Compounded Sales Growth | |
---|---|
10 Years: | % |
5 Years: | 4% |
3 Years: | 65% |
TTM: | 10% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | 19% |
3 Years: | 29% |
TTM: | 165% |
Stock Price CAGR | |
---|---|
10 Years: | 21% |
5 Years: | 59% |
3 Years: | 81% |
1 Year: | 99% |
Return on Equity | |
---|---|
10 Years: | % |
5 Years: | -7% |
3 Years: | -5% |
Last Year: | 3% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Sep 2024 | |
---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 16 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 |
Reserves | 1 | 234 | 218 | 200 | 186 | 154 | 138 | 126 | 129 | 136 |
402 | 292 | 287 | 287 | 274 | 328 | 347 | 331 | 311 | 297 | |
52 | 40 | 42 | 36 | 39 | 28 | 25 | 29 | 34 | 36 | |
Total Liabilities | 470 | 585 | 567 | 543 | 519 | 529 | 530 | 505 | 494 | 489 |
418 | 475 | 461 | 448 | 435 | 422 | 416 | 411 | 406 | 404 | |
CWIP | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
Investments | 6 | 21 | 22 | 14 | 2 | 2 | 3 | 3 | 3 | 2 |
47 | 89 | 85 | 82 | 82 | 105 | 111 | 91 | 85 | 83 | |
Total Assets | 470 | 585 | 567 | 543 | 519 | 529 | 530 | 505 | 494 | 489 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|
17 | 2 | 29 | 34 | 29 | -14 | 3 | 42 | 49 | |
3 | -1 | 0 | 6 | 10 | 0 | -0 | -2 | -1 | |
-20 | 1 | -29 | -38 | -42 | 16 | -6 | -41 | -45 | |
Net Cash Flow | 1 | 1 | 0 | 2 | -3 | 2 | -3 | -1 | 2 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|
Debtor Days | 30 | 15 | 14 | 14 | 11 | 26 | 20 | 12 | 12 |
Inventory Days | 981 | 742 | 768 | 460 | 700 | 1,480 | 778 | 568 | 521 |
Days Payable | 809 | 798 | 681 | 405 | 705 | 1,166 | 394 | 346 | 390 |
Cash Conversion Cycle | 202 | -41 | 101 | 70 | 6 | 340 | 404 | 234 | 143 |
Working Capital Days | -52 | 58 | 13 | -7 | -41 | 20 | 39 | 16 | 16 |
ROCE % | 1% | 1% | 3% | 3% | -4% | 0% | 6% | 7% |
Documents
Announcements
-
Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate
11h - Intimation of loss of share certificates by shareholder.
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 19 Nov
-
Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate
18 Nov - Issuance of Letter of Confirmation for lost share certificates.
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
15 Nov - Copy of newspaper publication of the extract of Un audited Financial results(Standalone & Consolidated ) for the second quarter & half year ended on 30th …
-
Alteration In Terms And Conditions Of Unlisted Non Cumulative Non-Convertible Preference Shares Series - II
14 Nov - Approved un-audited financial results for Q2 FY2024.
Annual reports
-
Financial Year 2024
from bse
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
Key Projects:[1]
1) Taj City Centre
2) HB Grandeur
3) HB Twin Towers