Login
Home
Charts
Search
Watchlist
Products

HB Estate Developers Ltd

HBESD·BSE
70.50-0.70%Tue, 22 Sept '26

HB Estate Developers Ltd

HBESD
BSE
70.50
-0.70%
|Tue, 22 Sept '26
SOICxStockScans Reports
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
162Cr
Close
Close Price
70.50
Industry
Industry
Hotels
PE
Price To Earnings
12.20
PS
Price To Sales
1.34
Revenue
Revenue
121Cr
Rev Gr TTM
Revenue Growth TTM
4.40%
PAT Gr TTM
PAT Growth TTM
25.22%

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
243031262731332427333328
Growth YoY
Revenue Growth YoY%
14.37.312.87.212.45.76.0-7.3-2.56.5-0.816.8
Expenses
ExpensesCr
171819171919201719182220
Operating Profit
Operating ProfitCr
712139813137815117
OPM
OPM%
29.439.340.933.630.840.639.927.530.245.632.926.9
Other Income
Other IncomeCr
101100100000
Interest Expense
Interest ExpenseCr
676665544443
Depreciation
DepreciationCr
222222222222
PBT
PBTCr
035216712962
Tax
TaxCr
121111301321
PAT
PATCr
-125105501742
Growth YoY
PAT Growth YoY%
12.3-29.1139.6175.2152.7219.21.3-58.2159.234.9-22.5305.3
NPM
NPM%
-3.85.114.43.51.815.313.81.64.819.410.85.5
EPS
EPS
-0.50.82.30.50.32.42.30.20.63.01.50.7
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
243031262731332427333328
Growth YoY
Revenue Growth YoY%
14.37.312.87.212.45.76.0-7.3-2.56.5-0.816.8
Expenses
ExpensesCr
171819171919201719182220
Operating Profit
Operating ProfitCr
712139813137815117
OPM
OPM%
29.439.340.933.630.840.639.927.530.245.632.926.9
Other Income
Other IncomeCr
101100100000
Interest Expense
Interest ExpenseCr
676665544443
Depreciation
DepreciationCr
222222222222
PBT
PBTCr
035216712962
Tax
TaxCr
121111301321
PAT
PATCr
-125105501742
Growth YoY
PAT Growth YoY%
12.3-29.1139.6175.2152.7219.21.3-58.2159.234.9-22.5305.3
NPM
NPM%
-3.85.114.43.51.815.313.81.64.819.410.85.5
EPS
EPS
-0.50.82.30.50.32.42.30.20.63.01.50.7

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
6873848982245096109118117121
Growth
Revenue Growth%
8.014.16.5-8.0-70.3106.791.213.47.6-0.74.4
Expenses
ExpensesCr
535762615630436471757679
Operating Profit
Operating ProfitCr
1517212826-683239434142
OPM
OPM%
22.522.525.431.632.1-23.815.733.135.536.634.834.4
Other Income
Other IncomeCr
321211122222
Interest Expense
Interest ExpenseCr
313127282522242526221715
Depreciation
DepreciationCr
151414141414777888
PBT
PBTCr
-28-27-19-12-12-41-2237161820
Tax
TaxCr
3-7-3-2-3-11-6143567
PAT
PATCr
-31-20-16-10-9-30-16-124111213
Growth
PAT Growth%
35.018.636.015.6-245.248.425.8133.4177.68.425.2
NPM
NPM%
-45.3-27.3-19.5-11.7-10.7-124.5-31.1-12.13.59.210.010.6
EPS
EPS
-19.1-10.3-8.4-5.4-4.5-15.6-8.1-6.02.05.35.25.8
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
6873848982245096109118117121
Growth
Revenue Growth%
8.014.16.5-8.0-70.3106.791.213.47.6-0.74.4
Expenses
ExpensesCr
535762615630436471757679
Operating Profit
Operating ProfitCr
1517212826-683239434142
OPM
OPM%
22.522.525.431.632.1-23.815.733.135.536.634.834.4
Other Income
Other IncomeCr
321211122222
Interest Expense
Interest ExpenseCr
313127282522242526221715
Depreciation
DepreciationCr
151414141414777888
PBT
PBTCr
-28-27-19-12-12-41-2237161820
Tax
TaxCr
3-7-3-2-3-11-6143567
PAT
PATCr
-31-20-16-10-9-30-16-124111213
Growth
PAT Growth%
35.018.636.015.6-245.248.425.8133.4177.68.425.2
NPM
NPM%
-45.3-27.3-19.5-11.7-10.7-124.5-31.1-12.13.59.210.010.6
EPS
EPS
-19.1-10.3-8.4-5.4-4.5-15.6-8.1-6.02.05.35.25.8

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
1620202020202020202223
Reserves
ReservesCr
1234188182176150136125129150170
Current Liabilities
Current LiabilitiesCr
52404945545251621166964
Non Current Liabilities
Non Current LiabilitiesCr
321292280278260304321297229253233
Total Liabilities
Total LiabilitiesCr
470585567543519529530505494496491
Current Assets
Current AssetsCr
3949453837494643404957
Non Current Assets
Non Current AssetsCr
431537522505483481483462454448434
Total Assets
Total AssetsCr
470585567543519529530505494496491
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
1620202020202020202223
Reserves
ReservesCr
1234188182176150136125129150170
Current Liabilities
Current LiabilitiesCr
52404945545251621166964
Non Current Liabilities
Non Current LiabilitiesCr
321292280278260304321297229253233
Total Liabilities
Total LiabilitiesCr
470585567543519529530505494496491
Current Assets
Current AssetsCr
3949453837494643404957
Non Current Assets
Non Current AssetsCr
431537522505483481483462454448434
Total Assets
Total AssetsCr
470585567543519529530505494496491

Cash Flow

Consolidated
Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
172293429-14342493545
Investing Cash Flow
Investing Cash FlowCr
3-1061000-2-1-4-1
Financing Cash Flow
Financing Cash FlowCr
-201-29-38-4216-6-41-45-32-36
Net Cash Flow
Net Cash FlowCr
1102-32-3-12-29
Free Cash Flow
Free Cash FlowCr
170283326-14240462944
CFO To PAT
CFO To PAT%
-55.9-9.0-177.0-321.2-325.246.4-17.6-364.91,247.5321.6388.5
CFO To EBITDA
CFO To EBITDA%
112.410.9135.5118.7108.6242.834.9132.8124.980.6111.7
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
172293429-14342493545
Investing Cash Flow
Investing Cash FlowCr
3-1061000-2-1-4-1
Financing Cash Flow
Financing Cash FlowCr
-201-29-38-4216-6-41-45-32-36
Net Cash Flow
Net Cash FlowCr
1102-32-3-12-29
Free Cash Flow
Free Cash FlowCr
170283326-14240462944
CFO To PAT
CFO To PAT%
-55.9-9.0-177.0-321.2-325.246.4-17.6-364.91,247.5321.6388.5
CFO To EBITDA
CFO To EBITDA%
112.410.9135.5118.7108.6242.834.9132.8124.980.6111.7

Ratios

Consolidated
Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
1217433811203567122213131162
Price To Earnings
Price To Earnings
31.720.011.312.2
Price To Sales
Price To Sales
0.20.20.50.40.10.80.70.71.11.81.11.3
Price To Book
Price To Book
0.70.10.30.20.10.10.20.50.81.30.70.8
EV To EBITDA
EV To EBITDA
20.018.215.011.110.5-56.245.912.010.811.18.97.1
Profitability Ratios
Profitability Ratios
GPM
GPM%
65.565.767.867.570.248.259.769.970.672.170.570.5
OPM
OPM%
22.522.525.431.632.1-23.815.733.135.536.634.834.4
NPM
NPM%
-45.3-27.3-19.5-11.7-10.7-124.5-31.1-12.13.59.210.010.6
ROCE
ROCE%
0.90.71.63.22.9-3.70.45.77.38.37.67.6
ROE
ROE%
-177.4-7.9-7.8-5.2-4.5-17.9-10.0-8.12.66.36.06.0
ROA
ROA%
-6.5-3.4-2.9-1.9-1.7-5.7-3.0-2.30.82.22.42.4
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
1217433811203567122213131162
Price To Earnings
Price To Earnings
31.720.011.312.2
Price To Sales
Price To Sales
0.20.20.50.40.10.80.70.71.11.81.11.3
Price To Book
Price To Book
0.70.10.30.20.10.10.20.50.81.30.70.8
EV To EBITDA
EV To EBITDA
20.018.215.011.110.5-56.245.912.010.811.18.97.1
Profitability Ratios
Profitability Ratios
GPM
GPM%
65.565.767.867.570.248.259.769.970.672.170.570.5
OPM
OPM%
22.522.525.431.632.1-23.815.733.135.536.634.834.4
NPM
NPM%
-45.3-27.3-19.5-11.7-10.7-124.5-31.1-12.13.59.210.010.6
ROCE
ROCE%
0.90.71.63.22.9-3.70.45.77.38.37.67.6
ROE
ROE%
-177.4-7.9-7.8-5.2-4.5-17.9-10.0-8.12.66.36.06.0
ROA
ROA%
-6.5-3.4-2.9-1.9-1.7-5.7-3.0-2.30.82.22.42.4
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
HB Estate Developers is fundamentally a hotel business - it owns a single property, the Taj City Centre in Gurugram, and that hotel generates nearly all its revenue. The company was incorporated in 1994 and is part of the HB group, chaired by promoter Lalit Bhasin. Its recurring approach is simple: own the real estate, outsource the operations to a global brand, and let the brand's expertise and customer base fill the rooms. # Business segments Two engines, one dominant - a branded city hotel that provides almost all the revenue, and a residual real estate operation that collects rent and facility charges from owned property. ## 1. Taj City Centre, Gurugram: the company's operating heart **A single hotel property, owned by HB Estate and operated by Indian Hotels Company under the Taj brand, generates revenue from rooms, food and banquets, and ancillary services.** - **Branded operator, not self-managed** - the hotel is run by The Indian Hotels Company Limited (IHCL) under a Hotel Operations Agreement, originally for 15 years and extended in 2022 to 25 years, with a revised fee structure payable to IHCL. This means HB Estate owns the asset but relies on the Taj brand and its operational systems to attract guests and run daily operations. - **Three revenue streams under one roof** - the hotel earns from Rooms; Food & Beverages, Restaurant and Banquet Income; and Others, which covers linen, room and catering supplies, and facility management services. Revenue is booked when services are delivered, and advance payments from customers sit as contract liabilities until then. - **Two customer types, two payment rhythms** - corporate customers get about fourteen days of credit on average, while walk-in guests pay immediately, so the hotel balances longer receivables from business clients with instant cash from leisure and transient travellers. - **Demand rides on India's social and business calendar** - occupancy is driven by domestic leisure travel, weddings, social events, conferences, business travel, and in specific periods by staycations, drive-to-leisure trips, and MICE (Meetings, Incentives, Conferences, and Exhibitions). In 2024, national hotel occupancy reached 65%, average room rates rose 9% to ₹8,000, and revenue per available room grew 12% to ₹5,200. - **Regulatory compliance is woven into operations** - the hotel unit must comply with the Food Safety and Standards Act, the Legal Metrology Act, environmental protection and pollution control laws, the Punjab Shops and Commercial Establishments Act as adopted by Haryana, the Indian Boilers Act, and fire safety clearance from Haryana's Directorate of Fire Services. ## 2. Real estate: residual rental income from owned property **A small, passive stream of other operating income from rent, facility charges, and other claims, sitting alongside the dominant hotel business.** - **Incidental landlord income** - the Real Estate segment generates Other Operating Income from rental income, facility charges, and other claims, but it is not a separately reported business segment and contributes only a minor share of total revenue. - **No development activity described** - the dossiers do not detail any active real estate development projects, construction pipelines, or property sales; the segment appears to be a legacy holding rather than a growth engine. # Group structure and partners **The company sits within the HB group, controlled by promoter Lalit Bhasin, with a single associate company and no subsidiaries.** - **Promoter-led group with shared leadership** - Chairman Lalit Bhasin also chairs HB Stockholdings Ltd., HB Portfolio Ltd., and HB Leasing & Finance Co. Ltd., while director Anil Goyal holds executive roles across the same group entities, creating overlapping governance across the listed group companies. - **One associate, no subsidiaries** - the company holds a 49% stake in Parsvnath HB Projects Private Limited, its only associate, and as of March 2025 has no subsidiaries or joint ventures. Consolidated results combine the company and this associate. - **Board structured without a managing director** - the five-member board is chaired by a non-executive promoter director, and the company does not have a Managing Director or CEO, relying instead on a Chief Financial Officer, Company Secretary, and functional managers for day-to-day leadership. - **Preference shares and warrant conversions shape the capital base** - the company has issued multiple series of 9% Redeemable Non-Cumulative Non-Convertible Preference Shares, and during FY24-FY25 converted warrants into equity shares for both promoter and non-promoter allottees, increasing the paid-up equity share capital.

Documents — HB Estate Developers Ltd

  • Q1 FY2027 Quarterly Result (Jun 2026, PDF): https://www.stockscans.in/document/wumthnrf08gc17416fvjnp4n.pdf
  • Q4 FY2026 Quarterly Result (Mar 2026, PDF): https://www.stockscans.in/document/43tdrfg8emakpt2zr0blif5i.pdf
  • Q3 FY2026 Quarterly Result (Dec 2025, PDF): https://www.stockscans.in/document/c26o90i5ewr5odrtrbpa808a.pdf
  • Q2 FY2026 Quarterly Result (Sep 2025, PDF): https://www.stockscans.in/document/titihc2b8zafo8ieju4b9fuk.pdf
  • Q1 FY2026 Quarterly Result (Jun 2025, PDF): https://www.stockscans.in/document/5gyh3qaafobs89qdcbiog5xo.pdf
  • Q4 FY2025 Quarterly Result (Mar 2025, PDF): https://www.stockscans.in/document/46bd3jlm8sy0zmrbqidbklx6.pdf
  • Q3 FY2025 Quarterly Result (Dec 2024, PDF): https://www.stockscans.in/document/1oukca8xxesgp38j28rvs5x4.pdf
  • Q2 FY2025 Quarterly Result (Sep 2024, PDF): https://www.stockscans.in/document/6dykb3fk3q56ufvprbjeqt5v.pdf
  • FY2026 Annual Report (PDF): https://www.stockscans.in/document/p5aryke6iv1fjkvcbm0t9o38.pdf
  • FY2025 Annual Report (PDF): https://www.stockscans.in/document/b3zynhbmstrg1lb1pibl4ti4.pdf
  • FY2024 Annual Report (PDF): https://www.stockscans.in/document/gai2uzs0x43d674xswfyb6a2.pdf
  • FY2023 Annual Report (PDF): https://www.stockscans.in/document/srsq3b0j30po1xu5j664jtei.pdf
  • FY2022 Annual Report (PDF): https://www.stockscans.in/document/41zsh70wfz1shh8w0rb9fyv4.pdf
  • FY2021 Annual Report (PDF): https://www.stockscans.in/document/o2ohtax4ogdbrsa7lsil1pbl.pdf
  • FY2020 Annual Report (PDF): https://www.stockscans.in/document/z0xszl0d8p8hijk4d18y4pqd.pdf