Login
Home
Charts
Search
Watchlist
Products

Hubtown Ltd

HUBTOWN·NSE
175.61-0.07%Tue, 22 Sept '26

Hubtown Ltd

HUBTOWN
NSE
175.61
-0.07%
|Tue, 22 Sept '26
SOICxStockScans Reports
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
2,495Cr
Close
Close Price
175.61
Industry
Industry
Realty - Construction & Contracting
PE
Price To Earnings
26.29
PS
Price To Sales
4.08
Revenue
Revenue
612Cr
Rev Gr TTM
Revenue Growth TTM
28.63%
PAT Gr TTM
PAT Growth TTM
-14.09%

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
563110612099929718720988160156
Growth YoY
Revenue Growth YoY%
34.7-74.129.684.578.0197.2-8.655.8110.7-5.365.4-17.0
Expenses
ExpensesCr
34232611063860881471778582127
Operating Profit
Operating ProfitCr
218-1551461338413127828
OPM
OPM%
38.124.9-146.511.961.235.68.721.815.02.549.018.3
Other Income
Other IncomeCr
5118464028444855444347
Interest Expense
Interest ExpenseCr
151116146537191627238542
Depreciation
DepreciationCr
111111111111
PBT
PBTCr
106-8853623337258223632
Tax
TaxCr
312-17729-1027-266
PAT
PATCr
85-896291648232243027
Growth YoY
PAT Growth YoY%
-72.8-54.8-10,585.93,261.1269.6209.8104.71,255.78.754.0618.7-67.5
NPM
NPM%
14.216.4-84.35.029.517.14.343.815.227.818.817.1
EPS
EPS
0.30.3-11.70.61.31.60.35.81.81.61.61.8
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
563110612099929718720988160156
Growth YoY
Revenue Growth YoY%
34.7-74.129.684.578.0197.2-8.655.8110.7-5.365.4-17.0
Expenses
ExpensesCr
34232611063860881471778582127
Operating Profit
Operating ProfitCr
218-1551461338413127828
OPM
OPM%
38.124.9-146.511.961.235.68.721.815.02.549.018.3
Other Income
Other IncomeCr
5118464028444855444347
Interest Expense
Interest ExpenseCr
151116146537191627238542
Depreciation
DepreciationCr
111111111111
PBT
PBTCr
106-8853623337258223632
Tax
TaxCr
312-17729-1027-266
PAT
PATCr
85-896291648232243027
Growth YoY
PAT Growth YoY%
-72.8-54.8-10,585.93,261.1269.6209.8104.71,255.78.754.0618.7-67.5
NPM
NPM%
14.216.4-84.35.029.517.14.343.815.227.818.817.1
EPS
EPS
0.30.3-11.70.61.31.60.35.81.81.61.61.8

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
451543563471273266190319258408644612
Growth
Revenue Growth%
1.820.33.7-16.3-42.1-2.4-28.567.7-19.258.557.528.6
Expenses
ExpensesCr
75174524328197333250245360292491471
Operating Profit
Operating ProfitCr
3763683914376-67-6074-102116153140
OPM
OPM%
83.467.96.830.427.8-25.2-31.323.3-39.628.523.722.9
Other Income
Other IncomeCr
43332917838462417104118189189
Interest Expense
Interest ExpenseCr
452424351218139105879474135151177
Depreciation
DepreciationCr
533344433334
PBT
PBTCr
-38-26-250-29-130-127-6-7597188149
Tax
TaxCr
-56-2121703-321412036
PAT
PATCr
-34-32-23-12-46-130-13026-7655168113
Growth
PAT Growth%
-683.55.828.147.9-291.8-180.0-0.4120.2-389.0172.6204.6-14.1
NPM
NPM%
-7.4-5.8-4.0-2.5-17.0-48.8-68.48.2-29.513.526.118.4
EPS
EPS
-3.4-5.6-3.6-2.1-8.3-16.7-17.74.2-11.24.410.66.7
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
451543563471273266190319258408644612
Growth
Revenue Growth%
1.820.33.7-16.3-42.1-2.4-28.567.7-19.258.557.528.6
Expenses
ExpensesCr
75174524328197333250245360292491471
Operating Profit
Operating ProfitCr
3763683914376-67-6074-102116153140
OPM
OPM%
83.467.96.830.427.8-25.2-31.323.3-39.628.523.722.9
Other Income
Other IncomeCr
43332917838462417104118189189
Interest Expense
Interest ExpenseCr
452424351218139105879474135151177
Depreciation
DepreciationCr
533344433334
PBT
PBTCr
-38-26-250-29-130-127-6-7597188149
Tax
TaxCr
-56-2121703-321412036
PAT
PATCr
-34-32-23-12-46-130-13026-7655168113
Growth
PAT Growth%
-683.55.828.147.9-291.8-180.0-0.4120.2-389.0172.6204.6-14.1
NPM
NPM%
-7.4-5.8-4.0-2.5-17.0-48.8-68.48.2-29.513.526.118.4
EPS
EPS
-3.4-5.6-3.6-2.1-8.3-16.7-17.74.2-11.24.410.66.7

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
737373737373737680136142
Reserves
ReservesCr
1,6341,5781,5491,5301,4601,3391,2161,2241,178556633
Current Liabilities
Current LiabilitiesCr
3,1102,7172,6202,6432,6632,6323,1083,0813,1882,3752,604
Non Current Liabilities
Non Current LiabilitiesCr
2,233542614459280362287954095731,034
Total Liabilities
Total LiabilitiesCr
7,0674,9314,8784,7264,4974,4274,7024,5044,9105,4186,302
Current Assets
Current AssetsCr
4,0782,8282,9312,7812,6492,8643,1873,0603,9854,5675,099
Non Current Assets
Non Current AssetsCr
2,9892,1041,9471,9451,8481,5631,5151,4449258511,203
Total Assets
Total AssetsCr
7,0674,9314,8784,7264,4974,4274,7024,5044,9105,4186,302
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
737373737373737680136142
Reserves
ReservesCr
1,6341,5781,5491,5301,4601,3391,2161,2241,178556633
Current Liabilities
Current LiabilitiesCr
3,1102,7172,6202,6432,6632,6323,1083,0813,1882,3752,604
Non Current Liabilities
Non Current LiabilitiesCr
2,233542614459280362287954095731,034
Total Liabilities
Total LiabilitiesCr
7,0674,9314,8784,7264,4974,4274,7024,5044,9105,4186,302
Current Assets
Current AssetsCr
4,0782,8282,9312,7812,6492,8643,1873,0603,9854,5675,099
Non Current Assets
Non Current AssetsCr
2,9892,1041,9471,9451,8481,5631,5151,4449258511,203
Total Assets
Total AssetsCr
7,0674,9314,8784,7264,4974,4274,7024,5044,9105,4186,302

Cash Flow

Consolidated
Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
330-34517668-12924-6161-580187
Investing Cash Flow
Investing Cash FlowCr
-19315471511220424156-81-75-520
Financing Cash Flow
Financing Cash FlowCr
-142-159-444-219-87-57-58-145-27644390
Net Cash Flow
Net Cash FlowCr
-4-8149-717-10653-1056
Free Cash Flow
Free Cash FlowCr
32404616470-11823-694-586182
CFO To PAT
CFO To PAT%
-983.68.2-1,987.3-645.8-146.499.5-18.2-21.3-211.5-1,050.6111.0
CFO To EBITDA
CFO To EBITDA%
87.8-0.71,171.253.489.5192.6-39.7-7.5-157.4-498.8122.2
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
330-34517668-12924-6161-580187
Investing Cash Flow
Investing Cash FlowCr
-19315471511220424156-81-75-520
Financing Cash Flow
Financing Cash FlowCr
-142-159-444-219-87-57-58-145-27644390
Net Cash Flow
Net Cash FlowCr
-4-8149-717-10653-1056
Free Cash Flow
Free Cash FlowCr
32404616470-11823-694-586182
CFO To PAT
CFO To PAT%
-983.68.2-1,987.3-645.8-146.499.5-18.2-21.3-211.5-1,050.6111.0
CFO To EBITDA
CFO To EBITDA%
87.8-0.71,171.253.489.5192.6-39.7-7.5-157.4-498.8122.2

Ratios

Consolidated
Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
755663511234561093382361,0522,5532,4332,495
Price To Earnings
Price To Earnings
7.755.514.926.3
Price To Sales
Price To Sales
1.91.20.90.50.20.41.80.74.16.33.84.1
Price To Book
Price To Book
0.50.40.30.10.00.10.30.20.83.73.13.2
EV To EBITDA
EV To EBITDA
9.75.429.74.96.1-8.6-16.114.0-18.227.121.624.0
Profitability Ratios
Profitability Ratios
GPM
GPM%
104.197.068.354.0116.860.866.756.253.763.052.752.7
OPM
OPM%
83.467.96.830.427.8-25.2-31.323.3-39.628.523.722.9
NPM
NPM%
-7.4-5.8-4.0-2.5-17.0-48.8-68.48.2-29.513.526.118.4
ROCE
ROCE%
8.913.314.310.35.6-1.3-2.04.10.015.617.217.2
ROE
ROE%
-2.0-1.9-1.4-0.7-3.0-9.2-10.12.0-6.08.021.721.7
ROA
ROA%
-0.5-0.6-0.5-0.3-1.0-2.9-2.80.6-1.61.02.72.7
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
755663511234561093382361,0522,5532,4332,495
Price To Earnings
Price To Earnings
7.755.514.926.3
Price To Sales
Price To Sales
1.91.20.90.50.20.41.80.74.16.33.84.1
Price To Book
Price To Book
0.50.40.30.10.00.10.30.20.83.73.13.2
EV To EBITDA
EV To EBITDA
9.75.429.74.96.1-8.6-16.114.0-18.227.121.624.0
Profitability Ratios
Profitability Ratios
GPM
GPM%
104.197.068.354.0116.860.866.756.253.763.052.752.7
OPM
OPM%
83.467.96.830.427.8-25.2-31.323.3-39.628.523.722.9
NPM
NPM%
-7.4-5.8-4.0-2.5-17.0-48.8-68.48.2-29.513.526.118.4
ROCE
ROCE%
8.913.314.310.35.6-1.3-2.04.10.015.617.217.2
ROE
ROE%
-2.0-1.9-1.4-0.7-3.0-9.2-10.12.0-6.08.021.721.7
ROA
ROA%
-0.5-0.6-0.5-0.3-1.0-2.9-2.80.6-1.61.02.72.7
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Hubtown Limited is a Mumbai real estate developer that has spent 35 years turning complex, often tangled land parcels in India’s most expensive city into ultra-luxury homes and modern offices. Co-founded by brothers Hemant and Vyomesh Shah in 1989, the company built its name by mastering the difficult art of slum rehabilitation and government redevelopment projects, which gave it access to prime land that others could not unlock. That same approach now explains its pivot into the “25 Residences” brand, where it is consolidating promoter-held marquee projects to create a pure-play listed developer focused on Mumbai’s most exclusive micro-markets. # Business segments A single-engine real estate developer operating across three value stages - an ultra-luxury residential brand that defines the company, a broader premium and mid-market portfolio that diversifies its reach, and a commercial and industrial pipeline built on the same land-acquisition expertise - all underpinned by a shared capability in navigating Mumbai’s complex project approvals. ## 1. Ultra-luxury residential: the “25 Residences” brand that is reshaping the listed company **Three marquee projects in Mumbai’s most expensive neighbourhoods are being consolidated into the listed entity, creating a pure-play luxury developer with a brand built on unobstructed sea views and apartments the size of large private homes.** - **A brand for the super-rich** - the “25 Residences” label sits on three flagship projects: 25 South at Prabhadevi, 25 Downtown at Mahalakshmi, and 25 West at Bandra West, each offering apartments that start at roughly 1,500 square feet and go up to 25,000 square feet of carpet area, with ticket prices at 25 West starting above INR 20 crore. - **Land that cannot be replicated** - 25 South sits on a freehold parcel opposite the Siddhivinayak Temple and 100 metres from Mahim Bay, while 25 Downtown abuts the Willingdon Golf Club and 25 West offers unobstructed views of the Bandra-Worli Sea Link and the Arabian Sea, giving each project a natural scarcity that supports premium pricing. - **Sold before completion** - 25 South is roughly 93% sold, 25 Downtown has sold more than half its inventory, and the first tower at 25 West is about 77% sold, meaning much of the revenue is already booked even as construction continues on the remaining towers. - **Consolidation is the catalyst** - three separate promoter-held entities that own 25 South, 25 Downtown, and 25 West are being merged into the listed Hubtown through schemes of arrangement, which will add more than 5 million square feet of prime developable area and increase the total development value from roughly INR 850 billion to over INR 1,300 billion. ## 2. Premium and mid-market residential: scaling the brand across Mumbai’s suburbs **A portfolio of larger-format projects in Chembur, Ghatkopar, and the Mulund-Thane belt extends the company’s reach beyond the super-luxury buyer, often using public-private partnerships and phased launches to manage risk.** - **Chembur’s highest-end offering** - Hubtown Seasons is a roughly 10-acre development where Phase 1 is nearly sold out and Phase 2 will launch premium 4 and 5-bedroom apartments in early 2027, designed to be the largest entry-size residences in that micro-market. - **A government partnership in Ghatkopar** - Hubtown Rising City is a public-private partnership with the Maharashtra government, where Phase 1’s six towers are financially closed through a mix of SWAMIH Fund backing and a development management agreement, and five towers already have occupation certificates. - **A township in waiting** - Sunstream City is a planned gated township on roughly 141 acres of freehold land straddling Mulund and Thane, with approvals secured and a development potential of about 26.6 million square feet, though construction has not yet begun. - **Two future “25” projects in the pipeline** - the company plans to launch 25 Vistas, a lake-facing development near Upvan Lake in Thane with roughly 1 million square feet of carpet area, and 25 Estates, a luxury weekend-homes project on a 175-acre land bank about an hour from Mumbai, both still in the design or approval stage. ## 3. Commercial and industrial: built-to-suit offices and infrastructure on existing land banks **A smaller but steady segment that constructs office parks, government staff quarters, and bus terminals, now preparing to launch strata-sale office projects in underserved central suburbs using land already owned in Chembur and Ghatkopar.** - **A track record of 15-plus projects** - the company has completed 12.76 million square feet of commercial and industrial space across Mumbai, Pune, and Gujarat, including IT parks and built-to-suit offices, with another 1.6 million square feet ongoing and a pipeline of roughly 20 million square feet. - **Strata-sale offices in the suburbs** - Hubtown plans to launch two small and mid-sized office projects for individual sale in Chembur and Ghatkopar, targeting a gap in the market for office space in central suburbs where it already holds land. - **Bus terminals as a niche** - the company has redeveloped bus stations for the Gujarat government under public-private partnership, and in September 2025 it acquired voting-rights control of four bus terminal subsidiaries, resolving five long-standing litigations and making each a subsidiary. # Mumbai project expertise: the shared capability that unlocks land **The company’s real moat is its 35-year ability to navigate slum rehabilitation, urban renewal, and public-private partnership projects - the only reliable way to assemble large, contiguous land parcels in a city where land is the single largest project cost.** - **Slum rehabilitation as a land-acquisition strategy** - Hubtown has delivered about 6.7 million square feet of redeveloped slums across Mumbai, including a project in Dharavi, which gives it the credibility and government relationships to win new rehabilitation schemes that come with free-sale components. - **Multiple government partnership models** - the company has executed projects under the Municipal Corporation of Greater Mumbai, the Maharashtra Public Works Department, and the Gujarat government, working under development management agreements and equity partnerships that spread risk and bring in co-investors. - **An outsourcing model that keeps headcount low** - with only 61 employees on payroll as of March 2024, Hubtown appoints globally renowned architects and contractors for each project while retaining in-house design and project management teams to oversee execution, which allows it to scale up or down without a large fixed-cost base. # Group structure and partners **A family-founded listed company with no holding company, now in the middle of a multi-stage consolidation that will bring the most valuable promoter-held assets onto the public platform.** - **Brothers at the helm** - Executive Chairman Hemant M. Shah and Managing Director Vyomesh M. Shah are co-founders and brothers, and the company has no parent holding entity above it. - **Three merger schemes underway** - the merger of Saicharan Consultancy (which holds a stake in the Rising City subsidiary) was approved by shareholders in June 2026; the merger of 25 West Realty was also approved by shareholders in June 2026; and a composite scheme to merge Distinctive Realty, Amazia Developers, and Nitant Real Estate was re-approved by the board in December 2025 after stock exchanges returned the earlier filing. - **A web of subsidiaries and joint ventures** - as of March 2024, the company had 13 subsidiaries, 4 associates, and 5 joint ventures, including a 40.67% stake in the Sunstream City township and a 50% stake in a commercial project near the Bandra-Kurla Complex.

Documents — Hubtown Ltd

  • Q1 FY2027 Earnings Call Transcript (Jun 2026, PDF): https://www.stockscans.in/document/s550e62dokf8zf26i5asgko9.pdf
  • Q2 FY2026 Earnings Call Transcript (Sep 2025, PDF): https://www.stockscans.in/document/dnoshyo8245agn04zsqfcyig.pdf
  • Q1 FY2027 Quarterly Result (Jun 2026, PDF): https://www.stockscans.in/document/kmiv58ox5efyzkpo5y3xzg2m.pdf
  • Q4 FY2026 Quarterly Result (Mar 2026, PDF): https://www.stockscans.in/document/ba4bv95r531tbpi6avay7i0q.pdf
  • Q3 FY2026 Quarterly Result (Dec 2025, PDF): https://www.stockscans.in/document/2syhxq9b09lkohk40w3y4ndf.pdf
  • Q2 FY2026 Quarterly Result (Sep 2025, PDF): https://www.stockscans.in/document/05pm5eygaqdb5tbmuyei0hik.pdf
  • Q1 FY2026 Quarterly Result (Jun 2025, PDF): https://www.stockscans.in/document/rdtxp00hg56r39dterg013m1.pdf
  • Q4 FY2025 Quarterly Result (Mar 2025, PDF): https://www.stockscans.in/document/1mrl33xi3rjzr07avvcako25.pdf
  • Q3 FY2025 Quarterly Result (Dec 2024, PDF): https://www.stockscans.in/document/vb3gbb2ztbjd8ymm5t9wgovo.pdf
  • Q2 FY2025 Quarterly Result (Sep 2024, PDF): https://www.stockscans.in/document/r9mgtqtanolavyqb834b7x58.pdf
  • Q1 FY2027 Investor Presentation (Jun 2026, PDF): https://www.stockscans.in/document/e612iwk2lg396hzuezgfbhig.pdf
  • Q4 FY2026 Investor Presentation (Mar 2026, PDF): https://www.stockscans.in/document/2xovgt0stugqyrst98n1i36s.pdf
  • Q2 FY2026 Investor Presentation (Sep 2025, PDF): https://www.stockscans.in/document/mgub5flgi8c868rl9bq1yv2h.pdf
  • FY2026 Annual Report (PDF): https://www.stockscans.in/document/w6y19wlvn1kdiv45daqjrad1.pdf
  • FY2025 Annual Report (PDF): https://www.stockscans.in/document/w00gl311wf7t6hdi3r7syr6z.pdf
  • FY2024 Annual Report (PDF): https://www.stockscans.in/document/laf19cy6mtf27ahpstzf717p.pdf
  • FY2023 Annual Report (PDF): https://www.stockscans.in/document/adde25yl0zx0sugfl6g8htvf.pdf
  • FY2022 Annual Report (PDF): https://www.stockscans.in/document/yw1bq36jqvysdd6vk1g1bu0c.pdf
  • FY2021 Annual Report (PDF): https://www.stockscans.in/document/vrvpn7sjvi2pn2p3ei5dx2or.pdf
  • FY2020 Annual Report (PDF): https://www.stockscans.in/document/sxusecyk0eispexherrd3w1w.pdf

Concall Transcript Summaries — Hubtown Ltd

  • Q1 FY2027 Concall Transcript Summary (Jun 2026): https://www.stockscans.in/company/NSE%3AHUBTOWN/transcript-notes/202606/s550e62dokf8zf26i5asgko9.pdf
  • Q2 FY2026 Concall Transcript Summary (Sep 2025): https://www.stockscans.in/company/NSE%3AHUBTOWN/transcript-notes/202509/dnoshyo8245agn04zsqfcyig.pdf