WEBSITE BSE:532334 NSE: HB ESTATE DE Inc. Year: 1994 Industry: Construction - Real Estate My Bucket: Add Stock
Last updated: 15:58
No Notes Added Yet
1. Business Overview
HB Estate Developers Ltd. is an Indian real estate development company. Its core business involves the development and sale of residential and commercial properties. The company primarily focuses on developing group housing projects, independent floors, and commercial complexes. It generates revenue primarily through the sale of developed properties, which includes both residential units and commercial spaces to end-users and investors. The company operates as a developer, managing the entire lifecycle from land acquisition and planning to construction, marketing, and sales.
2. Key Segments / Revenue Mix
The company's primary business segment is real estate development. While specific revenue contribution percentages for different property types are not publicly detailed, their project portfolio indicates a focus on:
Residential Projects: Including group housing, independent floors, and possibly plotted developments, which typically form the bulk of a developer's revenue.
Commercial Projects: Development of retail spaces, offices, or mixed-use complexes.
Geographically, the company primarily operates in the Delhi-NCR region and select markets in North India.
3. Industry & Positioning
The Indian real estate industry is highly fragmented, characterized by numerous regional and local developers alongside a few large, pan-India players. It is a cyclical industry, heavily influenced by economic growth, interest rates, and government policies. HB Estate Developers Ltd. is a relatively smaller player in this competitive landscape, operating primarily in specific regional markets (e.g., Delhi-NCR). It competes with both larger, established developers and numerous other local entities for land parcels, customer acquisition, and market share, positioning itself as a regional developer.
4. Competitive Advantage (Moat)
HB Estate Developers Ltd. does not exhibit strong, durable competitive advantages typically seen in large, established players.
Brand: While they have a presence, their brand recognition is not as widespread as national developers.
Scale: The company lacks the scale and financial muscle of larger competitors, which could impact economies of scale in procurement or access to cheaper financing.
Land Bank: While essential for operations, their land bank is not a unique or defensible advantage over other regional developers.
Local Expertise: Their ability to navigate local regulations and understand regional market demands might offer a localized advantage, but this is common among many developers and not a strong moat.
5. Growth Drivers
Urbanization and Population Growth: Continued migration to urban and semi-urban centers, particularly in North India, sustains demand for housing and commercial spaces.
Rising Disposable Incomes: Growth in the middle and upper-middle-class segments increases affordability and demand for quality housing.
Government Initiatives: Policies promoting affordable housing, infrastructure development (improving connectivity), and easier access to home loans can stimulate demand.
New Project Launches: Successful acquisition of new land parcels and timely launch of projects aligned with market demand will be crucial for revenue growth.
Favorable Interest Rate Environment: Lower home loan interest rates can make property purchases more attractive, boosting sales velocity.
6. Risks
Cyclicality of Real Estate: The industry is highly sensitive to economic cycles, prone to downturns that impact property prices, sales volumes, and profitability.
Interest Rate Fluctuations: Rising interest rates can increase borrowing costs for developers and reduce housing affordability for potential buyers.
Regulatory and Environmental Risks: Changes in government policies, RERA compliance, urban planning regulations, and delays in obtaining environmental clearances can lead to project delays and cost escalations.
Land Acquisition Challenges: Difficulty in acquiring suitable land parcels at competitive prices can hinder future growth.
Funding and Liquidity Risk: High reliance on debt financing and advance sales makes the company susceptible to liquidity issues, especially during market slowdowns.
Intense Competition: Operating in a fragmented market with numerous players can lead to pricing pressures and impact market share.
Execution Risk: Project delays, cost overruns, and quality control issues can damage reputation and financial performance.
7. Management & Ownership
HB Estate Developers Ltd. is part of the HB Group and is likely a promoter-driven company, which is common among many Indian businesses. The management team would typically consist of individuals with experience in real estate development and knowledge of the local markets where they operate. The ownership structure generally shows a significant promoter holding (e.g., around 70-75% based on recent filings), with the remaining shares held by the public and potentially some institutional investors. The association with other HB Group entities (like HB Portfolio Ltd.) suggests a broader group strategy and potentially shared leadership.
8. Outlook
HB Estate Developers operates in the structurally growing Indian real estate market, driven by urbanization and demographic factors. Its regional focus allows it to leverage local market understanding. However, as a relatively smaller player, the company faces intense competition from larger, more financially robust developers. Future growth will be contingent on its ability to strategically acquire and develop new land parcels, navigate regulatory complexities efficiently, and execute projects on time and within budget to meet specific market demands. The outlook is balanced by the inherent cyclicality and regulatory risks of the real estate sector, along with funding challenges often faced by smaller developers. Its performance will be closely tied to the health of the regional real estate market and its operational effectiveness rather than broad national trends or unique competitive advantages.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹171 Cr.
Stock P/E 15.8
P/B 0.9
Current Price ₹74.3
Book Value ₹ 83.2
Face Value 10
52W High ₹110.9
Dividend Yield 0%
52W Low ₹ 56.9
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 24 | 30 | 31 | 26 | 27 | 31 | 33 | 24 | 27 | 33 |
| Other Income | 1 | 0 | 1 | 1 | 0 | 0 | 1 | 0 | 0 | 0 |
| Total Income | 25 | 30 | 32 | 26 | 28 | 32 | 34 | 24 | 27 | 34 |
| Total Expenditure | 17 | 18 | 19 | 17 | 19 | 19 | 20 | 17 | 19 | 18 |
| Operating Profit | 8 | 12 | 14 | 9 | 9 | 13 | 14 | 7 | 8 | 16 |
| Interest | 6 | 7 | 6 | 6 | 6 | 5 | 5 | 4 | 4 | 4 |
| Depreciation | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | -0 | 3 | 5 | 2 | 1 | 6 | 7 | 1 | 2 | 9 |
| Provision for Tax | 1 | 2 | 1 | 1 | 1 | 1 | 3 | 0 | 1 | 3 |
| Profit After Tax | -1 | 2 | 5 | 1 | 0 | 5 | 5 | 0 | 1 | 7 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 |
| Profit After Adjustments | -1 | 2 | 5 | 1 | 0 | 5 | 5 | 0 | 1 | 7 |
| Adjusted Earnings Per Share | -0.5 | 0.8 | 2.3 | 0.5 | 0.2 | 2.4 | 2.1 | 0.2 | 0.6 | 2.8 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 68 | 73 | 84 | 89 | 82 | 24 | 50 | 96 | 109 | 118 | 117 |
| Other Income | 2 | 2 | 1 | 2 | 1 | 1 | 1 | 2 | 2 | 2 | 1 |
| Total Income | 70 | 75 | 85 | 91 | 83 | 25 | 52 | 99 | 111 | 120 | 119 |
| Total Expenditure | 53 | 57 | 62 | 61 | 56 | 30 | 43 | 64 | 71 | 75 | 74 |
| Operating Profit | 17 | 18 | 22 | 30 | 28 | -5 | 9 | 34 | 41 | 45 | 45 |
| Interest | 31 | 31 | 27 | 28 | 25 | 22 | 24 | 25 | 26 | 22 | 17 |
| Depreciation | 15 | 14 | 14 | 14 | 14 | 14 | 7 | 7 | 7 | 8 | 8 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | -28 | -27 | -19 | -12 | -12 | -41 | -22 | 3 | 7 | 16 | 19 |
| Provision for Tax | 3 | -7 | -3 | -2 | -3 | -11 | -6 | 14 | 3 | 5 | 7 |
| Profit After Tax | -31 | -20 | -16 | -10 | -9 | -30 | -16 | -12 | 4 | 11 | 13 |
| Adjustments | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | -31 | -20 | -16 | -10 | -9 | -30 | -16 | -12 | 4 | 11 | 13 |
| Adjusted Earnings Per Share | -19.1 | 0 | -8.4 | -5.4 | -4.5 | -15.6 | -8.1 | -6 | 2 | 5 | 5.7 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 8% | 33% | 8% | 0% |
| Operating Profit CAGR | 10% | 71% | 10% | 0% |
| PAT CAGR | 175% | 0% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -23% | 35% | 50% | 25% |
| ROE Average | 7% | 1% | -5% | -24% |
| ROCE Average | 8% | 7% | 4% | 3% |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 97 | 254 | 238 | 220 | 206 | 173 | 158 | 145 | 149 | 175 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 292 | 282 | 271 | 268 | 257 | 301 | 318 | 295 | 219 | 243 |
| Other Non-Current Liabilities | 29 | -26 | -29 | -31 | -41 | -51 | -57 | -43 | -33 | -28 |
| Total Current Liabilities | 52 | 40 | 49 | 45 | 54 | 52 | 51 | 62 | 116 | 69 |
| Total Liabilities | 470 | 549 | 528 | 502 | 476 | 475 | 469 | 459 | 451 | 459 |
| Fixed Assets | 418 | 475 | 461 | 448 | 435 | 422 | 416 | 411 | 406 | 404 |
| Other Non-Current Assets | 13 | 25 | 23 | 17 | 4 | 5 | 7 | 5 | 5 | 6 |
| Total Current Assets | 39 | 49 | 45 | 38 | 37 | 49 | 46 | 43 | 40 | 49 |
| Total Assets | 470 | 549 | 528 | 502 | 476 | 475 | 469 | 459 | 451 | 459 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 5 | 5 | 7 | 7 | 9 | 6 | 8 | 5 | 4 | 6 |
| Cash Flow from Operating Activities | 17 | 2 | 29 | 34 | 29 | -14 | 3 | 42 | 49 | 35 |
| Cash Flow from Investing Activities | 3 | -1 | 0 | 6 | 10 | 0 | -0 | -2 | -1 | -4 |
| Cash Flow from Financing Activities | -20 | 1 | -29 | -38 | -42 | 16 | -6 | -41 | -45 | -32 |
| Net Cash Inflow / Outflow | 1 | 1 | 0 | 2 | -3 | 2 | -3 | -1 | 2 | -2 |
| Closing Cash & Cash Equivalent | 5 | 7 | 7 | 9 | 6 | 8 | 5 | 4 | 6 | 5 |
| # | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | -19.12 | 0 | -8.38 | -5.36 | -4.52 | -15.61 | -8.05 | -5.98 | 2 | 5.03 |
| CEPS(Rs) | -9.78 | 0 | -1 | 1.92 | 2.7 | -8.61 | -4.27 | -2.26 | 5.82 | 8.57 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 10.6 | 0 | 122.22 | 112.8 | 105.64 | 88.97 | 80.91 | 74.53 | 76.51 | 80.06 |
| Core EBITDA Margin(%) | 22.54 | 22.53 | 25.42 | 31.62 | 32.09 | -23.76 | 15.66 | 33.14 | 35.51 | 36.59 |
| EBIT Margin(%) | 4.13 | 5.47 | 9.4 | 17.48 | 16.42 | -76.22 | 4.02 | 28.08 | 30.57 | 32.14 |
| Pre Tax Margin(%) | -40.73 | -36.78 | -22.46 | -13.57 | -14.03 | -168.27 | -43.61 | 2.65 | 6.7 | 13.6 |
| PAT Margin (%) | -45.34 | -27.3 | -19.46 | -11.69 | -10.72 | -124.46 | -31.08 | -12.06 | 3.55 | 9.17 |
| Cash Profit Margin (%) | -23.21 | -7.66 | -2.33 | 4.2 | 6.4 | -68.66 | -16.48 | -4.56 | 10.36 | 15.63 |
| ROA(%) | -6.55 | -3.93 | -3.03 | -2.02 | -1.8 | -6.39 | -3.32 | -2.51 | 0.85 | 2.37 |
| ROE(%) | -180.26 | -15.97 | -6.91 | -4.56 | -4.14 | -16.04 | -9.48 | -7.69 | 2.65 | 6.73 |
| ROCE(%) | 0.67 | 0.83 | 1.47 | 3.02 | 2.73 | -3.79 | 0.4 | 5.52 | 7.14 | 8.23 |
| Receivable days | 29.6 | 21.21 | 13.73 | 13.8 | 13.08 | 31.12 | 16.31 | 11.12 | 10.96 | 12.15 |
| Inventory Days | 101.57 | 88.57 | 73.96 | 63.62 | 63.8 | 217.36 | 99.99 | 53.54 | 49.51 | 45.45 |
| Payable days | 809 | 745.37 | 740.87 | 457.01 | 639.83 | 1358.92 | 522.49 | 302.13 | 354.27 | 455.49 |
| PER(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 31.28 | 19.72 |
| Price/Book(x) | 0.69 | 0 | 0.22 | 0.17 | 0.05 | 0.12 | 0.22 | 0.46 | 0.82 | 1.24 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 5.99 | 3.88 | 3.94 | 3.55 | 3.39 | 13.34 | 7.19 | 3.99 | 3.85 | 4.06 |
| EV/Core EBITDA(x) | 23.32 | 15.46 | 14.86 | 10.62 | 10.12 | -65.34 | 38.64 | 11.22 | 10.31 | 10.52 |
| Net Sales Growth(%) | 0 | 7.95 | 14.13 | 6.49 | -8.03 | -70.26 | 106.68 | 91.2 | 13.45 | 7.58 |
| EBIT Growth(%) | 0 | 43.2 | 95.92 | 98.16 | -13.59 | -238.01 | 110.9 | 1236.05 | 23.53 | 13.11 |
| PAT Growth(%) | 0 | 35 | 18.63 | 36.04 | 15.64 | -245.19 | 48.39 | 25.81 | 133.44 | 177.57 |
| EPS Growth(%) | 0 | 100 | 0 | 36.04 | 15.64 | -245.19 | 48.39 | 25.81 | 133.44 | 151.71 |
| Debt/Equity(x) | 3.3 | 1.25 | 1.21 | 1.31 | 1.33 | 1.89 | 2.2 | 2.28 | 2.09 | 1.65 |
| Current Ratio(x) | 0.75 | 1.23 | 0.92 | 0.84 | 0.68 | 0.93 | 0.91 | 0.69 | 0.35 | 0.71 |
| Quick Ratio(x) | 0.39 | 0.81 | 0.57 | 0.54 | 0.4 | 0.66 | 0.65 | 0.45 | 0.22 | 0.5 |
| Interest Cover(x) | 0.09 | 0.13 | 0.29 | 0.56 | 0.54 | -0.83 | 0.08 | 1.1 | 1.28 | 1.73 |
| Total Debt/Mcap(x) | 27.29 | 17.25 | 4.98 | 7.48 | 24.85 | 16.44 | 10.04 | 4.97 | 2.56 | 1.33 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 69.11 | 69.11 | 69.11 | 69.11 | 69.11 | 71.99 | 71.99 | 69.69 | 67.41 | 67.41 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
| Public | 30.87 | 30.87 | 30.87 | 30.87 | 30.87 | 28 | 28 | 30.29 | 32.57 | 32.57 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 1.34 | 1.34 | 1.34 | 1.34 | 1.34 | 1.54 | 1.54 | 1.55 | 1.55 | 1.55 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.67 | 0.75 | 0.75 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.95 | 1.95 | 1.95 | 1.95 | 1.95 | 2.15 | 2.15 | 2.22 | 2.3 | 2.3 |
* The pros and cons are machine generated.
You May Also Know About
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.