Stock RPIL6 HAMPTON SKY REALTY LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Hampton Sky Realty Limited

Equities

RPIL6

INE299D01022

Real Estate Development & Operations

Delayed Bombay S.E.
Other stock markets
 02:34:15 2024-04-29 am EDT 		5-day change 1st Jan Change
32.15 INR +0.22% Intraday chart for Hampton Sky Realty Limited -0.06% -34.03%
Apr. 19 Hampton Sky Realty Gets Government Approvals for Commercial Project in Ludhiana, India; Shares Dip 3% MT
Apr. 18 Hampton Sky Realty Limited Announces on All the Approvals Received Form Government on Implementation of 12 Acres Commercial Project in Ludhiana on National Highway Within the Municipal Limits of the City CI

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 103.2 153.1 96.09 428.3 8,499 9,172
Enterprise Value (EV) 1 104.8 77.63 41.55 399.2 8,446 9,191
P/E ratio 7.24 x 16.7 x 17.6 x 1.92 x 16.8 x 166 x
Yield - - - - - -
Capitalization / Revenue 0.22 x 0.15 x 0.09 x 0.34 x 4.27 x 12.1 x
EV / Revenue 0.22 x 0.07 x 0.04 x 0.32 x 4.24 x 12.1 x
EV / EBITDA -12.6 x 5.9 x 2.81 x 1.45 x 20.6 x 284 x
EV / FCF -0.84 x 0.85 x -0.49 x 1.18 x -9.96 x -64.4 x
FCF Yield -119% 118% -206% 84.9% -10% -1.55%
Price to Book 0.34 x 0.49 x 0.3 x 0.52 x 8.1 x 7.87 x
Nbr of stocks (in thousands) 115,910 115,910 115,910 115,910 232,208 274,208
Reference price 2 0.8900 1.321 0.8290 3.695 36.60 33.45
Announcement Date 8/9/18 9/5/19 12/5/20 12/10/21 9/8/22 8/10/23
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 472.2 1,047 1,028 1,259 1,991 759.2
EBITDA 1 -8.303 13.15 14.77 275.3 409.8 32.36
EBIT 1 -10.95 10.47 11.11 270.6 404.3 26.77
Operating Margin -2.32% 1% 1.08% 21.5% 20.31% 3.53%
Earnings before Tax (EBT) 1 14.26 9.134 5.629 266.3 400.9 22.11
Net income 1 14.26 9.134 5.467 223 405 53.09
Net margin 3.02% 0.87% 0.53% 17.72% 20.34% 6.99%
EPS 2 0.1230 0.0790 0.0470 1.924 2.179 0.2016
Free Cash Flow 1 -124.2 91.57 -85.57 338.9 -847.6 -142.8
FCF margin -26.31% 8.74% -8.33% 26.92% -42.58% -18.81%
FCF Conversion (EBITDA) - 696.12% - 123.09% - -
FCF Conversion (Net income) - 1,002.51% - 151.95% - -
Dividend per Share - - - - - -
Announcement Date 8/9/18 9/5/19 12/5/20 12/10/21 9/8/22 8/10/23
1INR in Million2INR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 1.65 - - - - 19
Net Cash position 1 - 75.5 54.5 29.1 52.9 -
Leverage (Debt/EBITDA) -0.1988 x - - - - 0.5886 x
Free Cash Flow 1 -124 91.6 -85.6 339 -848 -143
ROE (net income / shareholders' equity) 4.82% 2.97% 1.74% 31.3% 34% 3.28%
ROA (Net income/ Total Assets) -1.12% 0.76% 0.84% 18.1% 17% 0.84%
Assets 1 -1,268 1,201 654.3 1,234 2,388 6,345
Book Value Per Share 2 2.620 2.690 2.740 7.100 4.520 4.250
Cash Flow per Share 2 0.0500 0.0400 0.0100 0.2500 0.2500 0.1800
Capex 1 0.98 4.96 15.9 0.1 1.62 5.75
Capex / Sales 0.21% 0.47% 1.55% 0.01% 0.08% 0.76%
Announcement Date 8/9/18 9/5/19 12/5/20 12/10/21 9/8/22 8/10/23
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Real Estate Development & Operations

1st Jan change Capi.
HAMPTON SKY REALTY LIMITED Stock Hampton Sky Realty Limited
-34.03% 105M
MITSUI FUDOSAN CO., LTD. Stock Mitsui Fudosan Co., Ltd.
+36.16% 27.94B
SUN HUNG KAI PROPERTIES LIMITED Stock Sun Hung Kai Properties Limited
-13.32% 26.97B
DLF LIMITED Stock DLF Limited
+21.63% 26.95B
CHINA RESOURCES LAND LIMITED Stock China Resources Land Limited
+3.75% 25.32B
MITSUBISHI ESTATE CO., LTD. Stock Mitsubishi Estate Co., Ltd.
+44.49% 22.58B
EMAAR PROPERTIES Stock Emaar Properties
+4.04% 19.59B
CHINA OVERSEAS LAND & INVESTMENT LTD. Stock China Overseas Land & Investment Ltd.
+6.69% 19.52B
SUMITOMO REALTY & DEVELOPMENT CO., LTD. Stock Sumitomo Realty & Development Co., Ltd.
+28.54% 16.23B
CK ASSET HOLDINGS LIMITED Stock CK Asset Holdings Limited
-14.41% 14.98B
Other Real Estate Development & Operations
  1. Stock Market
  2. Equities
  3. RPIL6 Stock
  4. Financials Hampton Sky Realty Limited