Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 3:04 am
Author: Getaka|Social: XLinkedIn

Hubtown Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹74.18Overvalued by 60.12%vs CMP ₹186.00

P/E (20.5) × ROE (2.4%) × BV (₹184.00) × DY (2.00%)

₹130.28Overvalued by 29.96%vs CMP ₹186.00
MoS: -42.8% (Negative)Confidence: 50/100 (Moderate)Models: 2 Fair, 5 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹144.4730%Over (-22.3%)
Graham NumberEarnings₹196.9618%Fair (+5.9%)
DCFCash Flow₹165.2214%Over (-11.2%)
Net Asset ValueAssets₹183.4010%Fair (-1.4%)
EV/EBITDAEnterprise₹9.2112%Over (-95%)
Earnings YieldEarnings₹93.7010%Over (-49.6%)
Revenue MultipleRevenue₹14.337%Over (-92.3%)
Consensus (7 models)₹130.28100%Overvalued
Key Drivers: EPS CAGR 94.8% lifts DCF — verify sustainability. | ROE 2.4% is below cost of equity.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 94.8%

*Investments are subject to market risks

Investment Snapshot

45
Hubtown Ltd scores 45/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health46/100 · Moderate
ROCE 8.1% AverageROE 2.4% WeakD/E 0.37 ModerateInterest Coverage 0.0x RiskyProfitable 2/5 years Inconsistent
Smart Money30/100 · Weak
FII holding down -3.19% (6mo) SellingPromoter holding at 35.0% Stable
Earnings Quality30/100 · Weak
OPM contracting (-2% → -17%) DecliningWorking capital: 1,787 days Capital intensive
Quarterly Momentum60/100 · Moderate
Revenue (4Q): +39% YoY AcceleratingOPM: 2.0% (down 34.0% YoY) Margin pressure
Industry Rank55/100 · Moderate
P/E 20.5 vs industry 36.6 Cheaper than peersROCE 8.1% vs industry 16.4% Below peersROE 2.4% vs industry 21.4% Below peers3Y sales CAGR: 29% High growth

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily. Not investment advice.

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 3:04 am

Market Cap 2,647 Cr.
Current Price 186
Intrinsic Value₹130.28
High / Low 366/150
Stock P/E20.5
Book Value 184
Dividend Yield0.00 %
ROCE8.13 %
ROE2.41 %
Face Value 10.0
PEG Ratio0.22

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for Hubtown Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Hubtown Ltd 2,647 Cr. 186 366/15020.5 1840.00 %8.13 %2.41 % 10.0
HG Infra Engineering Ltd 3,112 Cr. 478 1,275/4308.15 4740.42 %16.8 %18.3 % 10.0
Ajmera Realty & Infra India Ltd 2,066 Cr. 105 221/98.017.3 64.10.86 %12.7 %12.0 % 2.00
Man Infraconstruction Ltd 3,446 Cr. 85.4 192/77.114.7 54.21.05 %23.5 %17.5 % 2.00
AGI Infra Ltd 3,609 Cr. 289 322/13743.0 27.60.03 %22.0 %25.7 % 1.00
Industry Average3,374.20 Cr159.1236.56125.440.20%16.37%21.40%21.58

All Competitor Stocks of Hubtown Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 1208265563110612099929718720988
Expenses 906941342326110638608814717785
Operating Profit 301324218-155146133841312
OPM % 25%15%37%38%25%-147%12%61%36%9%22%15%2%
Other Income 444510846402844485544
Interest 24153215111614653719162723
Depreciation 1111111111111
Profit before tax 91-4106-885362333725822
Tax % -20%-4%-104%24%19%2%-20%18%31%87%-14%46%-10%
Net Profit 145-133-90519202823223
EPS in Rs 1.520.64-0.190.340.28-11.080.681.291.610.265.851.691.57

Last Updated: March 4, 2026, 9:15 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 24, 2026, 10:46 am

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 473443407542564471273266190319221408580
Expenses 17411758174526314113283250230360292498
Operating Profit 30032634836839156160-17-6089-13811683
OPM % 63%74%86%68%7%33%59%-6%-31%28%-62%28%14%
Other Income 7398323329165-45-4242141118191
Interest 35740338342435121813910587947413585
Depreciation 101043334443333
Profit before tax 711-7-26-25-0-29-130-127-7-7597186
Tax % -225%87%-35%22%-9%3,713%59%-0%3%-486%1%43%
Net Profit 230-25-41-26-16-61-122-12830-8646139
EPS in Rs 3.150.10-3.32-5.60-3.60-2.07-8.33-16.72-17.654.00-10.783.399.37
Dividend Payout % 32%0%0%0%0%0%0%0%0%0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)-100.00%-64.00%36.59%38.46%-281.25%-100.00%-4.92%123.44%-386.67%153.49%
Change in YoY Net Profit Growth (%)0.00%36.00%100.59%1.88%-319.71%181.25%95.08%128.36%-510.10%540.16%

Hubtown Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 10 years from 2014-2015 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:-1%
5 Years:8%
3 Years:29%
TTM:52%
Compounded Profit Growth
10 Years:74%
5 Years:236%
3 Years:33%
TTM:253%
Stock Price CAGR
10 Years:11%
5 Years:96%
3 Years:48%
1 Year:29%
Return on Equity
10 Years:-5%
5 Years:-2%
3 Years:1%
Last Year:3%

Last Updated: September 5, 2025, 6:35 am

Balance Sheet

Last Updated: December 10, 2025, 2:49 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 7373737373737373737680136142
Reserves 1,6171,6261,6171,5781,5491,5301,4601,3391,2161,2291,1782,2732,468
Borrowings 1,7671,7801,6051,7589878826967667859661,0417931,059
Other Liabilities 1,4461,5591,3891,5182,2662,2382,2692,2492,6282,2322,6102,2172,162
Total Liabilities 4,9035,0394,6844,9274,8754,7224,4974,4264,7024,5044,9095,4175,831
Fixed Assets 20015510394908886706966138135135
CWIP 12131410121417171717171717
Investments 3682861,7231,7111,7071,6191,5171,2531,2311,12410798194
Other Assets 4,3234,5852,8443,1123,0663,0012,8773,0873,3853,2974,6485,1685,485
Total Assets 4,9035,0394,6844,9274,8754,7224,4974,4264,7024,5044,9095,4175,831

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 190285138-34517668-12924-6161-580
Cash from Investing Activity + 44169115471511220424156-81-75
Cash from Financing Activity + -335-447-144-159-444-219-87-57-58-145-27644
Net Cash Flow -1027-5-8149-717-10653-10
Free Cash Flow 18829313504616469-11723-694-586
CFO/OP 65%84%40%2%1,188%41%42%809%-43%-4%-118%-494%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow299.00325.00347.00367.00-948.00-726.00-536.00-783.00-845.00-877.00-139.00-677.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 148150135203292244120254468232314271
Inventory Days 8,797
Days Payable 1,056
Cash Conversion Cycle 1481501352032927,985120254468232314271
Working Capital Days 992671-7086518048-7923245-961,0961,787
ROCE %11%12%11%12%10%9%8%1%-2%5%-0%8%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 45.40%45.40%45.40%45.40%47.85%46.60%28.81%28.81%32.09%32.09%35.02%35.02%
FIIs 0.11%3.48%3.49%3.55%3.33%3.57%6.75%5.00%4.94%3.69%2.05%1.75%
DIIs 0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.16%0.20%0.10%0.20%0.22%
Public 54.50%51.13%51.12%51.06%48.82%49.82%64.43%66.01%62.77%64.12%62.74%63.01%
No. of Shareholders 28,08827,80127,30325,84825,44024,21727,56429,52329,02729,84233,61035,408

Shareholding Pattern Chart

No. of Shareholders

Hubtown Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

This stock is not held by any mutual fund.

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 10.0010.0010.0010.0010.00
Basic EPS (Rs.) 4.39-11.164.16-17.33-16.56
Diluted EPS (Rs.) 4.25-11.164.16-17.33-16.56
Cash EPS (Rs.) 4.27-9.133.78-17.37-17.34
Book Value[Excl.RevalReserv]/Share (Rs.) 175.06164.23174.06179.79196.97
Book Value[Incl.RevalReserv]/Share (Rs.) 175.06164.23174.06179.79196.97
Revenue From Operations / Share (Rs.) 30.1232.2441.8026.1636.58
PBDIT / Share (Rs.) 17.260.2611.95-4.91-2.89
PBIT / Share (Rs.) 17.07-0.1011.53-5.44-3.39
PBT / Share (Rs.) 7.12-9.42-0.79-17.45-17.84
Net Profit / Share (Rs.) 4.07-9.503.37-17.90-17.84
NP After MI And SOA / Share (Rs.) 3.38-10.784.00-17.65-16.72
PBDIT Margin (%) 57.310.8328.57-18.75-7.90
PBIT Margin (%) 56.66-0.3327.58-20.79-9.27
PBT Margin (%) 23.63-29.20-1.89-66.71-48.77
Net Profit Margin (%) 13.50-29.478.05-68.42-48.76
NP After MI And SOA Margin (%) 11.24-33.439.55-67.48-45.70
Return on Networth / Equity (%) 1.93-6.842.33-9.96-8.61
Return on Capital Employeed (%) 7.60-0.056.18-2.48-1.37
Return On Assets (%) 0.84-1.750.67-2.73-2.74
Long Term Debt / Equity (X) 0.210.280.020.160.19
Total Debt / Equity (X) 0.330.740.660.520.37
Asset Turnover Ratio (%) 0.070.050.050.040.05
Current Ratio (X) 1.921.250.991.031.09
Quick Ratio (X) 0.590.330.330.350.41
Inventory Turnover Ratio (X) 0.130.000.000.000.00
Interest Coverage Ratio (X) 1.740.020.96-0.40-0.20
Interest Coverage Ratio (Post Tax) (X) 1.41-0.021.28-0.49-0.23
Enterprise Value (Cr.) 3216.751914.821058.07979.42597.99
EV / Net Operating Revenue (X) 7.887.433.325.152.25
EV / EBITDA (X) 13.74890.3611.60-27.44-28.43
MarketCap / Net Operating Revenue (X) 6.254.080.731.780.41
Price / BV (X) 1.080.830.180.260.07
Price / Net Operating Revenue (X) 6.254.080.731.780.41
EarningsYield 0.01-0.080.12-0.38-1.11

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Hubtown Ltd. is a Public Limited Listed company incorporated on 16/02/1989 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number(CIN) is L45200MH1989PLC050688 and registration number is 050688. Currently Company is involved in the business activities of Construction of buildings. Company's Total Operating Revenue is Rs. 272.79 Cr. and Equity Capital is Rs. 135.60 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Construction, Contracting & Engineering�Hubtown Seasons�, CTS No. 469-A, Opp. Jain Temple, Mumbai Maharashtra 400071Contact not found
Management
NamePosition Held
Mr. Hemant M ShahChairman
Mr. Vyomesh M ShahManaging Director
Mr. Jignesh Hansraj GalaIndependent Director
Mr. Milin Jagdish RamaniIndependent Director
Mr. Kartik RuparelIndependent Director
Mr. Bhakti Jaywant KothareIndependent Director

FAQ

What is the intrinsic value of Hubtown Ltd and is it undervalued?

As of 10 April 2026, Hubtown Ltd's intrinsic value is ₹130.28, which is 29.96% lower than the current market price of ₹186.00, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (2.41 %), book value (₹184), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Hubtown Ltd?

Hubtown Ltd is trading at ₹186.00 as of 10 April 2026, with a FY2026-2027 high of ₹366 and low of ₹150. The stock is currently near its 52-week low. Market cap stands at ₹2,647 Cr..

How does Hubtown Ltd's P/E ratio compare to its industry?

Hubtown Ltd has a P/E ratio of 20.5, which is below the industry average of 36.56. This is broadly in line with or below the industry average.

Is Hubtown Ltd financially healthy?

Key indicators for Hubtown Ltd: ROCE of 8.13 % is on the lower side compared to the industry average of 16.37%; ROE of 2.41 % is below ideal levels (industry average: 21.40%). Dividend yield is 0.00 %.

Is Hubtown Ltd profitable and how is the profit trend?

Hubtown Ltd reported a net profit of ₹46 Cr in Mar 2025 on revenue of ₹408 Cr. Compared to ₹-128 Cr in Mar 2022, the net profit shows an improving trend.

Does Hubtown Ltd pay dividends?

Hubtown Ltd has a dividend yield of 0.00 % at the current price of ₹186.00. The company is currently not paying meaningful dividends.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Hubtown Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE
Explore Industry-wise Stock Analysis Reports