Nifty

:

23155.35

Sensex

:

76404.99

130.70 (0.57%)
566.63 (0.75%)

Login

Nifty
Sensex

:
:

23155.35
76404.99

130.70 (0.57%)
566.63 (0.75%)

Hemisphere Properties India Ltd.

Construction - Real Estate

Rating :

N/A

BSE: 543242 | NSE: HEMIPROP

Watchlist

NSE BSE

153.34

22-Jan-2025

Open
High
Low
Previous Close

158.88
158.88
150.01
158.54

Volume
Traded Value (lacs)
52 Week High
52 Week Low

383108
587.69
264.95
147.42

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

4,376.18
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

4,439.70
N/A
12.84

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-
-

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
72.03
-3.63

PAT CAGR (%)

10 Years
5 Years
3 Years

-
66.82
-12.90

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

-
11.21
11.03

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-1665.12
-1314.10

Earnings Forecasts:

Description 2024 2025 2026 2027
Adj EPS -0.34
P/E Ratio
Revenue 1
EBITDA -21
Net Income -10
ROA -0.9
P/Bk Ratio 13.41
ROE -2.72
FCFF -4.67
FCFF Yield -0.1

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 0.23 0.13 76.92% 0.20 0.13 53.85% 0.14 0.24 -41.67% 0.14 0.09 55.56%
Expenses 2.44 2.31 5.63% 2.53 2.23 13.45% 7.00 2.93 138.91% 2.24 2.20 1.82%
EBITDA -2.20 -2.18 - -2.33 -2.10 - -6.87 -2.69 - -2.11 -2.11 -
EBIDTM -945.92% -1,688.37% -1,184.77% -1,684.80% -5,088.15% -1,136.29% -1,562.22% -2,431.03%
Other Income 1.76 1.93 -8.81% 1.79 1.95 -8.21% 1.62 1.87 -13.37% 1.95 1.87 4.28%
Interest 1.57 1.64 -4.27% 1.54 1.61 -4.35% 1.56 1.60 -2.50% 1.64 1.71 -4.09%
Depreciation 0.02 0.00 0 0.02 0.01 100.00% 0.00 0.01 -100.00% 0.00 0.01 -100.00%
PBT -2.04 -1.88 - -2.10 -1.77 - -6.81 -2.42 - -1.81 -1.96 -
Tax 0.00 0.00 0 0.00 0.00 0 -2.45 -1.54 - 0.00 0.00 0
PAT -2.04 -1.88 - -2.10 -1.77 - -4.36 -0.89 - -1.81 -1.96 -
PATM -875.97% -1,459.69% -1,064.97% -1,414.40% -3,231.11% -374.26% -1,339.26% -2,254.02%
EPS -0.07 -0.07 - -0.07 -0.06 - -0.15 -0.03 - -0.06 -0.07 -

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18
Net Sales 0.71 0.52 2.00 0.00 0.00 0.00 0.00 0.00 Net Sales Growth 20.34% -74.00% 0 0 0 0 0 Cost Of Goods Sold 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit 0.70 0.52 2.00 0.00 0.00 0.00 0.00 0.00 GP Margin 98.59% 100% 100% 0 0 0 0 0 Total Expenditure 14.21 13.78 9.83 15.95 9.12 0.88 0.12 0.02 Power & Fuel Cost - 0.01 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 1.92% 0% 0 0 0 0 0 Employee Cost - 0.42 0.34 0.26 0.11 0.05 0.00 0.00 % Of Sales - 80.77% 17.00% 0 0 0 0 0 Manufacturing Exp. - 0.11 0.05 0.05 0.00 0.00 0.00 0.00 % Of Sales - 21.15% 2.50% 0 0 0 0 0 General & Admin Exp. - 13.22 9.27 12.98 8.14 0.15 0.04 0.02 % Of Sales - 2542.31% 463.50% 0 0 0 0 0 Selling & Distn. Exp. - 0.01 0.15 0.01 0.03 0.00 0.00 0.00 % Of Sales - 1.92% 7.50% 0 0 0 0 0 Miscellaneous Exp. - 0.02 0.02 2.64 0.85 0.69 0.08 0.00 % Of Sales - 3.85% 1.00% 0 0 0 0 0 EBITDA -13.51 -13.26 -7.83 -15.95 -9.12 -0.88 -0.12 -0.02 EBITDA Margin -1,902.82% -2550.0% -391.50% 0 0 0 0 0 Other Income 7.12 7.45 6.53 3.16 0.37 0.10 0.02 0.04 Interest 6.31 6.44 6.69 5.84 1.32 0.24 0.05 0.05 Depreciation 0.04 0.02 0.02 0.01 0.00 0.00 0.00 0.00 PBT -12.76 -12.27 -8.01 -18.64 -10.08 -1.02 -0.15 -0.03 Tax -2.45 -2.45 -1.54 -3.78 -2.63 -0.26 -0.02 0.00 Tax Rate 19.20% 19.97% 19.23% 20.28% 26.09% 25.49% 13.33% 0.00% PAT -10.31 -9.82 -6.47 -14.86 -7.45 -0.76 -0.13 -0.03 PAT before Minority Interest -10.31 -9.82 -6.47 -14.86 -7.45 -0.76 -0.13 -0.03 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin -1,452.11% -1888.46% -323.50% 0 0 0 0 0 PAT Growth 0.00% - - - - - - EPS -0.36 -0.34 -0.23 -0.52 -0.26 -0.03 0.00 0.00

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18
Shareholder's Funds 356.05 365.87 372.33 376.63 284.08 -0.16 -0.03 Share Capital 285.00 285.00 285.00 285.00 285.00 0.05 0.05 Total Reserves 71.05 80.87 87.33 -8.37 -0.92 -0.21 -0.08 Non-Current Liabilities 45.62 50.76 55.22 34.09 0.72 0.98 1.00 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 56.30 58.99 61.91 37.00 1.00 1.00 1.00 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 655.93 651.57 667.54 664.95 4.08 0.31 0.39 Trade Payables 0.95 0.53 0.96 0.00 0.00 0.00 0.00 Other Current Liabilities 654.88 650.97 666.43 660.95 1.17 0.31 0.39 Short Term Borrowings 0.00 0.00 0.11 4.00 2.91 0.00 0.00 Short Term Provisions 0.09 0.06 0.04 0.00 0.00 0.00 0.00 Total Liabilities 1,057.60 1,068.20 1,095.09 1,075.67 288.88 1.13 1.36 Net Block 281.97 281.97 281.98 281.95 282.10 0.00 0.00 Gross Block 282.01 282.00 281.99 281.96 282.10 0.00 0.00 Accumulated Depreciation 0.05 0.03 0.01 0.00 0.00 0.00 0.00 Non Current Assets 1,053.96 944.26 943.59 933.12 282.84 0.73 0.71 Capital Work in Progress 0.00 0.00 0.00 0.00 0.73 0.73 0.71 Non Current Investment 107.29 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 3.64 123.95 151.51 139.94 3.35 0.40 0.65 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Sundry Debtors 0.03 0.18 0.00 0.00 0.00 0.00 0.00 Cash & Bank 0.03 119.40 148.32 139.09 3.20 0.33 0.59 Other Current Assets 3.58 1.71 0.73 0.82 0.15 0.07 0.06 Short Term Loans & Adv. 3.31 2.66 2.45 0.03 0.05 0.03 0.03 Net Current Assets -652.29 -527.62 -516.04 -525.00 -0.73 0.09 0.26 Total Assets 1,057.60 1,068.21 1,095.10 1,075.66 288.88 1.13 1.36

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18
Cash From Operating Activity -6.63 -22.96 -13.74 650.76 -281.37 -0.21 0.17 PBT -12.27 -8.01 -18.64 -10.08 -1.02 -0.15 -0.03 Adjustment 1.81 2.27 6.75 1.77 -281.13 0.03 0.01 Changes in Working Capital 3.80 -16.69 -1.56 659.06 0.79 -0.08 0.22 Cash after chg. in Working capital -6.66 -22.44 -13.45 650.76 -281.36 -0.21 0.20 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.03 -0.52 -0.29 0.01 0.00 0.00 -0.03 Other Direct Exp. Paid 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 Cash From Investing Activity -101.34 5.84 -7.32 -649.92 -0.06 0.00 -0.32 Net Fixed Assets -0.01 -0.01 -0.03 0.87 -282.10 -0.02 Net Investments -107.29 0.00 0.00 0.00 0.00 0.00 Others 5.96 5.85 -7.29 -650.79 282.04 0.02 Cash from Financing Activity -11.41 -11.80 30.29 135.04 284.31 -0.05 -0.01 Net Cash Inflow / Outflow -119.38 -28.92 9.23 135.89 2.88 -0.26 -0.16 Opening Cash & Equivalents 119.40 148.32 139.09 3.20 0.33 0.59 0.75 Closing Cash & Equivalent 0.03 119.40 148.32 139.09 3.20 0.33 0.59

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18
Book Value (Rs.) 12.49 12.84 13.06 9.61 9.87 -32.33 -5.93 ROA -0.92% -0.60% -1.37% -1.09% -0.52% -10.62% -2.22% ROE -2.72% -1.75% -4.60% -2.68% -0.54% 0.00% 0.00% ROCE -1.37% -0.30% -2.99% -2.50% -0.55% -10.79% 2.05% Fixed Asset Turnover 0.00 0.01 0.00 0.00 0.00 0.00 0.00 Receivable days 72.64 32.47 0.00 0.00 0.00 0.00 0.00 Inventory Days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Payable days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash Conversion Cycle 72.64 32.47 0.00 0.00 0.00 0.00 0.00 Total Debt/Equity 0.18 0.18 0.18 0.15 0.01 -6.19 -33.73 Interest Cover -0.91 -0.20 -2.19 -6.62 -3.26 -1.88 0.40

Top Investors:

panatone finvest limited

tata sons private limited

vijay kumar aggarwal

investor education and protection fund (iepf)

Annual Reports:

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.

Feedback