Nifty
:
23907.25
Sensex
:
79117.11
557.35 (2.39%)
1961.32 (2.54%)
Nifty
Sensex
:
:
23907.25
79117.11
557.35 (2.39%)
1961.32 (2.54%)

Hampton Sky Realty Ltd.

Construction - Real Estate

Rating :
N/A

BSE: 526407 | NSE: Not Listed

NSE BSE
23.67
22-Nov-2024
  • Open
  • High
  • Low
  • Previous Close
  •  24.6
  •  24.88
  •  23.4
  •  24.11
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  114995
  •  2753524
  •  58.23
  •  22.40

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 654.08
  • 25.44
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 724.89
  • N/A
  • 4.19

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.89%
  • 1.44%
  • 18.89%
  • FII
  • DII
  • Others
  • 4.25%
  • 0.00%
  • 0.53%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 29.53
  • 11.74
  • 8.85

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 43.16
  • -
  • 2.98

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.54
  • 52.47
  • -16.90

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.29
  • 31.72
  • 42.12

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.05
  • 4.45
  • 7.20

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 96.67
  • 141.47
  • 212.51

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Net Sales
5.15
61.79
-91.67%
36.96
34.36
7.57%
83.54
14.15
490.39%
59.02
16.39
260.10%
Expenses
-0.55
59.47
-
11.94
31.48
-62.07%
63.90
23.85
167.92%
51.93
12.71
308.58%
EBITDA
5.71
2.31
147.19%
25.02
2.88
768.75%
19.63
-9.70
-
7.09
3.68
92.66%
EBIDTM
110.69%
3.74%
67.70%
8.37%
23.50%
-68.55%
12.01%
22.45%
Other Income
0.55
1.30
-57.69%
0.36
0.50
-28.00%
1.36
0.73
86.30%
0.58
0.55
5.45%
Interest
1.06
1.37
-22.63%
0.66
0.50
32.00%
1.64
0.13
1,161.54%
1.10
0.05
2,100.00%
Depreciation
0.26
0.17
52.94%
0.17
0.16
6.25%
0.18
0.15
20.00%
0.18
0.15
20.00%
PBT
4.94
2.07
138.65%
24.55
2.71
805.90%
19.18
-9.25
-
6.40
4.04
58.42%
Tax
0.03
-0.57
-
0.66
-0.49
-
-1.05
0.78
-
3.35
0.37
805.41%
PAT
4.90
2.64
85.61%
23.88
3.19
648.59%
20.23
-10.03
-
3.04
3.67
-17.17%
PATM
95.15%
4.28%
64.61%
9.29%
24.22%
-70.86%
5.16%
22.39%
EPS
0.05
0.01
400.00%
0.45
0.04
1,025.00%
0.39
-0.22
-
0.05
0.05
0.00%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
184.67
238.70
72.21
185.10
49.70
12.91
17.96
15.88
11.62
10.77
8.91
Net Sales Growth
45.77%
230.56%
-60.99%
272.43%
284.97%
-28.12%
13.10%
36.66%
7.89%
20.88%
 
Cost Of Goods Sold
110.69
189.60
58.09
91.91
42.67
8.23
5.70
7.84
4.36
5.66
0.88
Gross Profit
73.98
49.10
14.11
93.19
7.03
4.68
12.26
8.04
7.26
5.10
8.03
GP Margin
40.06%
20.57%
19.54%
50.35%
14.14%
36.25%
68.26%
50.63%
62.48%
47.35%
90.12%
Total Expenditure
127.22
206.87
72.68
157.61
47.88
11.67
17.08
15.39
10.25
11.57
4.69
Power & Fuel Cost
-
0.28
0.18
0.24
0.30
0.25
0.30
0.21
0.17
0.10
0.15
% Of Sales
-
0.12%
0.25%
0.13%
0.60%
1.94%
1.67%
1.32%
1.46%
0.93%
1.68%
Employee Cost
-
1.59
0.69
0.77
0.28
0.26
1.24
0.90
0.79
0.65
0.74
% Of Sales
-
0.67%
0.96%
0.42%
0.56%
2.01%
6.90%
5.67%
6.80%
6.04%
8.31%
Manufacturing Exp.
-
0.04
0.10
54.39
0.00
0.00
0.03
0.03
0.02
0.01
0.11
% Of Sales
-
0.02%
0.14%
29.38%
0%
0%
0.17%
0.19%
0.17%
0.09%
1.23%
General & Admin Exp.
-
7.95
6.85
5.75
3.97
2.29
3.62
3.00
2.32
1.95
2.37
% Of Sales
-
3.33%
9.49%
3.11%
7.99%
17.74%
20.16%
18.89%
19.97%
18.11%
26.60%
Selling & Distn. Exp.
-
6.34
2.92
3.62
0.45
0.50
6.04
3.23
2.48
0.55
0.35
% Of Sales
-
2.66%
4.04%
1.96%
0.91%
3.87%
33.63%
20.34%
21.34%
5.11%
3.93%
Miscellaneous Exp.
-
1.08
3.84
0.93
0.21
0.13
0.16
0.18
0.11
2.63
0.35
% Of Sales
-
0.45%
5.32%
0.50%
0.42%
1.01%
0.89%
1.13%
0.95%
24.42%
1.01%
EBITDA
57.45
31.83
-0.47
27.49
1.82
1.24
0.88
0.49
1.37
-0.80
4.22
EBITDA Margin
31.11%
13.33%
-0.65%
14.85%
3.66%
9.60%
4.90%
3.09%
11.79%
-7.43%
47.36%
Other Income
2.85
3.74
3.79
14.25
0.64
0.90
1.08
1.27
0.77
0.96
0.82
Interest
4.46
4.61
0.56
1.10
0.11
0.06
0.05
0.12
0.34
0.33
0.32
Depreciation
0.79
0.68
0.56
0.55
0.25
0.22
0.47
0.32
0.41
0.33
1.03
PBT
55.07
30.28
2.21
40.09
2.09
1.87
1.43
1.32
1.39
-0.50
3.69
Tax
2.99
1.22
-3.10
-0.41
0.00
0.00
0.00
0.23
0.07
0.08
0.14
Tax Rate
5.43%
4.03%
-140.27%
-1.02%
0.00%
0.00%
0.00%
9.13%
6.19%
-15.69%
3.80%
PAT
52.05
13.65
-0.54
23.79
2.01
1.74
2.29
2.29
1.06
-0.59
3.54
PAT before Minority Interest
25.71
29.05
5.31
40.50
2.01
1.74
2.29
2.29
1.06
-0.59
3.54
Minority Interest
-26.34
-15.40
-5.85
-16.71
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
28.19%
5.72%
-0.75%
12.85%
4.04%
13.48%
12.75%
14.42%
9.12%
-5.48%
39.73%
PAT Growth
9,920.75%
-
-
1,083.58%
15.52%
-24.02%
0.00%
116.04%
-
-
 
EPS
1.90
0.50
-0.02
0.87
0.07
0.06
0.08
0.08
0.04
-0.02
0.13

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
140.53
116.56
110.42
28.95
26.88
15.58
13.21
11.07
10.11
10.59
Share Capital
27.42
27.42
24.44
11.59
11.59
11.59
11.59
11.59
11.59
11.59
Total Reserves
113.11
89.14
85.98
17.36
15.29
3.99
1.62
-0.52
-1.49
-1.00
Non-Current Liabilities
1.41
-3.12
6.76
5.67
2.38
3.48
14.19
23.84
23.54
13.90
Secured Loans
0.31
0.64
0.93
0.92
0.41
0.41
0.19
0.17
0.09
0.12
Unsecured Loans
0.00
0.00
6.47
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.26
0.21
0.17
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
92.87
40.34
25.14
25.86
24.93
26.64
26.65
31.32
32.67
17.55
Trade Payables
17.15
20.03
1.42
9.97
10.61
20.12
21.71
23.23
25.45
7.54
Other Current Liabilities
11.44
9.68
18.34
15.74
14.13
6.32
4.47
7.17
6.38
9.09
Short Term Borrowings
57.87
9.04
3.61
0.00
0.00
0.00
0.00
0.45
0.44
0.45
Short Term Provisions
6.41
1.60
1.78
0.15
0.19
0.19
0.48
0.46
0.40
0.47
Total Liabilities
301.57
205.14
187.83
60.48
54.19
45.70
54.05
66.23
66.32
42.04
Net Block
6.23
3.92
3.86
2.30
1.57
4.80
5.63
5.56
5.86
6.07
Gross Block
10.38
7.38
7.15
3.75
3.36
7.81
8.24
10.66
10.68
10.57
Accumulated Depreciation
4.15
3.46
3.29
1.45
1.80
3.01
2.61
5.11
4.82
4.49
Non Current Assets
18.38
15.58
15.23
26.15
24.89
8.72
10.59
12.15
13.43
29.25
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
11.07
11.08
11.09
19.00
0.01
0.01
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
1.07
0.58
0.25
4.85
23.32
3.91
4.95
6.60
7.56
23.17
Other Non Current Assets
0.00
0.00
0.03
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
283.20
189.57
172.61
34.33
29.30
32.24
38.73
49.33
48.14
7.41
Current Investments
13.54
0.05
0.06
0.01
0.01
0.74
0.01
0.01
0.01
0.02
Inventories
140.14
118.92
63.33
14.70
12.52
22.63
23.47
24.38
25.04
4.45
Sundry Debtors
68.76
35.05
62.21
9.21
0.25
2.45
1.92
1.41
0.24
0.30
Cash & Bank
8.82
4.92
6.00
3.41
3.83
0.48
2.47
1.28
0.98
0.52
Other Current Assets
51.93
5.96
6.03
0.00
12.69
5.95
10.86
22.25
21.87
2.11
Short Term Loans & Adv.
51.49
24.68
34.98
7.00
12.69
5.95
10.86
22.25
21.87
2.11
Net Current Assets
190.32
149.23
147.47
8.47
4.37
5.61
12.08
18.02
15.48
-10.15
Total Assets
301.58
205.15
187.84
60.48
54.19
45.69
54.06
66.22
66.31
42.05

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
-37.80
-14.53
-20.45
-2.55
3.28
6.94
7.52
-1.09
-3.92
5.62
PBT
30.28
2.21
40.09
2.07
1.74
2.29
2.52
1.13
-0.51
3.68
Adjustment
2.71
2.47
0.82
-0.11
-0.31
-0.84
-1.77
0.55
0.36
0.54
Changes in Working Capital
-70.73
-18.85
-60.15
-4.51
1.85
5.20
7.13
-2.24
-3.61
1.83
Cash after chg. in Working capital
-37.75
-14.17
-19.23
-2.55
3.28
6.65
7.88
-0.56
-3.76
6.04
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.05
-0.36
-1.22
0.00
0.00
0.29
-0.28
-0.21
0.13
-0.14
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-4.03
8.10
9.76
17.84
-0.10
1.81
3.42
1.04
-5.15
0.68
Net Fixed Assets
-2.98
-0.18
-2.91
-0.39
-0.20
0.64
2.57
-0.40
0.00
0.07
Net Investments
-17.92
8.87
-44.42
-18.93
2.24
-0.73
0.00
0.00
0.01
0.00
Others
16.87
-0.59
57.09
37.16
-2.14
1.90
0.85
1.44
-5.16
0.61
Cash from Financing Activity
43.77
5.32
12.25
-15.70
0.33
-10.75
-9.75
0.35
9.54
-6.62
Net Cash Inflow / Outflow
1.94
-1.12
1.55
-0.42
3.52
-2.00
1.19
0.30
0.46
-0.33
Opening Cash & Equivalents
4.88
6.00
4.44
3.83
0.32
2.47
1.28
0.98
0.52
0.84
Closing Cash & Equivalent
6.82
4.88
6.00
3.41
3.83
0.48
2.47
1.28
0.98
0.52

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
5.08
4.21
4.47
24.98
23.19
9.36
7.31
5.46
4.63
4.48
ROA
11.47%
2.70%
32.62%
3.51%
3.49%
4.59%
3.81%
1.60%
-1.09%
8.87%
ROE
22.80%
4.72%
58.58%
7.20%
9.23%
23.70%
30.94%
18.09%
-11.22%
113.16%
ROCE
21.57%
2.25%
54.74%
7.43%
9.34%
23.42%
33.81%
22.92%
-3.13%
28.83%
Fixed Asset Turnover
26.88
9.94
33.96
13.97
2.31
2.24
1.68
1.09
1.01
0.84
Receivable days
79.37
245.80
70.42
34.76
38.16
44.35
38.22
25.87
9.19
11.98
Inventory Days
198.07
460.59
76.93
99.95
496.72
468.57
549.89
776.03
499.80
188.89
Payable days
35.79
67.35
22.61
78.21
825.16
546.40
651.20
1071.33
210.52
881.44
Cash Conversion Cycle
241.65
639.04
124.74
56.49
-290.28
-33.48
-63.09
-269.42
298.47
-680.57
Total Debt/Equity
0.42
0.09
0.10
0.03
0.02
0.04
0.02
0.10
0.10
0.11
Interest Cover
7.56
4.96
37.29
18.72
31.00
51.46
21.56
4.29
-0.55
12.40

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012
FY 2011

News Update:


No Latest News!

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.