Hampton Sky Realty Ltd.
•Market Cap₹ 219 Cr.
Current Price
High / Low₹ 9 / 7
Stock P/E0.0
Book Value₹ 5
Price to Book3.81
Dividend Yield0.00 %
ROCE9.1 %
ROE15.1 %
Face Value₹ 1
Add ratio to table
ABOUT
KEY POINTS
Revenue Breakup Mar 2025 • Real Estate: 89.5% • Shares: 10.5%
AI Sector View
AI GENERATEDRealty
Housing and construction indicators remain supportive for real estate. The housing index reached 105 (Mar/26), residential property prices rose 4.21% (Mar/26), construction output was 5.4% (Jul/26), and cement output accelerated to 13.1% YoY (2026-07). Bank lending rates are steady at 8.96% (Aug/26) rather than easing, but FPI flows turned positive with INR 1999 crore net inflow over 3 months to 2026-08-31 from INR -7216 crore previously.
Confidence
View full sector analysis →75%
PROS
- Company has delivered good profit growth of 68.5% CAGR over last 5 years
- Company maintains a comfortable, low leverage position
CONS
- Operating cash flow has been negative in recent years
- Recent results are weak - TTM profit is down 179.6% versus prior year
- Receivables are growing faster than sales - a possible quality concern
- A large part of profit comes from other income (111.4% of PBT)
- Company has a low return on capital employed of 5.8%
- Poor cash conversion - profits are not backed by operating cash flow (CFO/PAT -1.99x)
* The pros and cons are machine generated based on quantitative rules.
Peer comparison
| Name | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| DLF | 670.00 | 37.30 | 165845.88 | 1.19 | 793.90 | -89.59 | 1280.34 | -52.87 | 6.81 | 49.68 |
| LODHA | 1211.80 | 29.35 | 121085.87 | 0.35 | 1373.10 | 103.39 | 4996.70 | 43.10 | 16.89 | 38.51 |
| PHOENIXLTD | 1930.00 | 53.93 | 69031.83 | 0.13 | 394.51 | 22.95 | 1074.94 | 12.80 | 13.70 | 59.77 |
| OBEROIRLTY | 1877.50 | 25.96 | 68266.32 | 0.43 | 543.51 | 29.02 | 1300.89 | 31.73 | 17.69 | 56.75 |
| PRESTIGE | 1579.00 | 59.72 | 68012.30 | 0.13 | 271.40 | -12.87 | 2675.10 | 15.94 | 11.51 | 31.75 |
| GODREJPROP | 1960.00 | 36.90 | 59040.39 | 0.51 | 349.38 | -41.61 | 506.17 | 16.48 | 8.37 | -57.98 |
| ANANTRAJ | 587.90 | 36.57 | 21157.16 | 0.17 | 149.19 | 18.50 | 631.40 | 6.58 | 12.23 | 29.53 |
| BRIGADE | 639.90 | 30.04 | 20877.33 | 0.23 | 216.94 | 37.35 | 1115.55 | -12.93 | 11.02 | 32.33 |
| ABREL | 1331.60 | 112.46 | 14873.40 | 0.19 | -34.59 | -27.73 | 188.85 | 30.95 | -4.54 | -30.02 |
| SOBHA | 1230.00 | 57.04 | 13155.32 | 0.49 | 50.85 | 273.37 | 1278.15 | 50.03 | 6.96 | 6.07 |
| SIGNATURE | 765.70 | 10.32 | 10772.33 | 0.00 | -16.53 | -148.00 | 551.99 | -36.24 | 7.49 | -8.10 |
| HAMPTON | 8.02 | 0.00 | 218.57 | 0.00 | -2.10 | -355.41 | -0.66 | -107.95 | 8.32 | 198.48 |
Detailed Comparison with:
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
| Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 9 | 9 | 25 | 56 | 51 | 51 | 4 | 5 | 1 | 2 | 1 | 3 | 1 | |
| 7 | 17 | 24 | 55 | 48 | 42 | 6 | 3 | 3 | 12 | 3 | 5 | 2 | |
| Operating Profit | 2 | -8 | 1 | 0 | 3 | 9 | -2 | 2 | -1 | -10 | -2 | -2 | -1 |
| OPM % | 21.99% | -87.96% | 4.50% | 0.76% | 6.43% | 17.87% | -53.64% | 44.60% | -103.97% | -680.92% | -136.05% | -59.93% | -142.42% |
| Other Income | 0 | 0 | 0 | 1 | 0 | 1 | 14 | 0 | 17 | 0 | 0 | 0 | 1 |
| Interest | 0 | 0 | 0 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 |
| 2 | -8 | 1 | -0 | 3 | 8 | 12 | 1 | 15 | -12 | -3 | -2 | -2 | |
| Tax % | 21.16% | 22.60% | -50.00% | 335.29% | 44.62% | -5.33% | -5.32% | 3.47% | -8.82% | 38.67% | 26.35% | -133.33% | -28.25% |
| Net Profit | 2 | -6 | 1 | 0 | 1 | 9 | 12 | 1 | 16 | -7 | -2 | -6 | -2 |
| 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | -0 | -0 | -0 | -0 | |
| Equity Capital | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 |
| Reserves | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Promoter Pledge % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 13 | 50 | 47 | 105 | 106 | 117 | 136 | 38 | 183 | 26 | 7 | |
| 12 | 48 | 48 | 105 | 117 | 99 | 122 | 42 | 169 | 23 | 22 | |
| Operating Profit | 2 | 2 | -0 | 2 | 2 | 28 | 27 | -1 | 17 | 21 | — |
| OPM % | 17 | 5 | -1 | 2 | 2 | 23 | 19 | -4 | 9 | 81 | — |
| Other Income | 1 | 1 | 0 | 2 | 14 | 9 | 12 | 2 | 3 | 18 | 2 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 5 | 3 | 3 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 2 |
| 2 | 2 | 1 | 1 | 2 | 27 | 25 | -2 | 12 | 16 | -19 | |
| Tax % | 0 | 0 | 0 | 0 | 6 | 16 | 5 | 78 | -3 | -39 | 9 |
| Net Profit | 2 | 2 | 1 | 1 | 2 | 22 | 24 | -1 | 12 | 23 | -17 |
| EPS | 0 | 0 | 0 | 0 | 1 | 19 | 13 | -0 | 0 | 1 | — |
| Dividend Payout % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | — |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share of Associates | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Adjusted EPS | 0 | 0 | 0 | 0 | 0 | 2 | 1 | -0 | 0 | 1 | — |
COMPOUNDED SALES GROWTH
- 10 Years:
- 12%
- 5 Years:
- -25%
- 3 Years:
- -43%
COMPOUNDED PROFIT GROWTH
- 10 Years:
- 27%
- 5 Years:
- 68%
- 3 Years:
- -2%
STOCK PRICE CAGR
- 10 Years:
- —
- 5 Years:
- —
- 3 Years:
- —
- 1 Year:
- —
RETURN ON EQUITY
- 10 Years:
- 11%
- 5 Years:
- 18%
- 3 Years:
- 8%
- Last Year:
- 15%
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| LIABILITIES | - | - | - | - | - | - | - | - | - | - |
| Equity Capital | 12 | 12 | 12 | 12 | 12 | 12 | 24 | 27 | 27 | 27 |
| 15 | 17 | 19 | 20 | 38 | 60 | 86 | 89 | 113 | 135 | |
| 0 | 0 | 0 | 0 | 6 | 4 | 4 | 9 | 58 | 67 | |
| Trade Payables | 11 | 10 | 8 | 4 | 3 | 14 | 0 | 9 | 2 | 4 |
| 17 | 22 | 23 | 75 | 18 | 19 | 12 | 4 | 9 | 7 | |
| Total Liabilities | 54 | 60 | 61 | 111 | 77 | 108 | 127 | 138 | 209 | 241 |
| ASSETS | - | - | - | - | - | - | - | - | - | - |
| 2 | 2 | 2 | 2 | 5 | 5 | 4 | 4 | 6 | 13 | |
| 0 | 19 | 11 | 15 | 12 | 50 | 63 | 54 | 72 | 84 | |
| 13 | 15 | 15 | 11 | 20 | 8 | 8 | 52 | 78 | 93 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 3 | |
| Cash & Bank | 4 | 3 | 1 | 1 | 0 | 3 | 0 | 1 | 8 | 2 |
| 36 | 21 | 32 | 81 | 39 | 42 | 51 | 27 | 43 | 46 | |
| Total Assets | 54 | 60 | 61 | 111 | 77 | 108 | 127 | 138 | 209 | 241 |
| Total Debt | 0 | 1 | 1 | 0 | 7 | 5 | 11 | 10 | 59 | 73 |
| Net Working Capital | 4 | 9 | 18 | 16 | 43 | 29 | 51 | 57 | 77 | 65 |
| Contingent Liabilities | 1 | 0 | 0 | 0 | 0 | 9 | 9 | 13 | 13 | 13 |
| Book Value per Share | 23.19 | 24.93 | 26.16 | 26.95 | 41.67 | 60.73 | 44.72 | 4.21 | 5.02 | 5.83 |
| Face Value | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 1.00 | 1.00 | 1.00 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 3 | -3 | -10 | 2 | -2 | 42 | 0 | -20 | -31 | -16 | |
| Cash from Investing | -0 | 18 | 0 | 5 | 2 | -38 | -13 | 16 | -7 | -1 |
| Cash from Financing | 0 | -16 | 7 | -7 | -0 | -1 | 10 | 5 | 44 | 11 |
| 4 | -0 | -3 | -0 | -0 | 3 | -3 | 1 | 5 | -6 | |
| Free Cash Flow | 3 | -3 | -10 | 2 | -5 | 42 | 0 | -20 | -34 | -24 |
| OCF / Net Profit | 1.89 | -1.30 | -7.19 | 2.66 | -0.91 | 1.87 | 0.01 | 36.91 | -2.66 | -0.71 |
| Cumulative 5-Year FCF | 0 | 0 | 0 | 0 | -13 | 26 | 29 | 19 | -17 | -36 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| PER SHARE | ||||||||||
| EPS (₹) | 1.50 | 1.73 | 1.23 | 0.79 | 1.43 | 19.24 | 9.73 | -0.02 | 0.43 | 0.82 |
| Book Value (₹) | 23.19 | 24.93 | 26.16 | 26.95 | 41.67 | 60.73 | 44.72 | 4.21 | 5.02 | 5.83 |
| Dividend per Share (₹) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Cash EPS (₹) | 0.17 | 0.20 | 0.15 | 0.10 | 0.17 | 1.96 | 0.99 | -0.00 | 0.45 | 0.87 |
| PROFITABILITY | ||||||||||
| Operating Margin % | 16.59% | 4.94% | -1.00% | 1.52% | 2.31% | 23.48% | 19.47% | -3.76% | 7.62% | 11.09% |
| Net Margin % | 13.49% | 4.05% | 3.02% | 0.87% | 1.57% | 19.01% | 17.47% | -1.41% | 6.48% | 87.66% |
| ROE % | 6.70% | 7.21% | 4.82% | 2.97% | 4.17% | 37.58% | 26.48% | -0.48% | 9.35% | 15.14% |
| ROCE % | 6.81% | 7.44% | 5.54% | 4.22% | 4.24% | 35.54% | 25.23% | -1.58% | 10.02% | 9.06% |
| 3.28% | 3.51% | 2.34% | 1.06% | 1.77% | 24.11% | 20.25% | -0.41% | 6.80% | 10.00% | |
| EFFICIENCY | ||||||||||
| Debtor Days | 40 | 35 | 108 | 138 | 135 | 46 | 39 | 97 | 5 | 36 |
| Inventory Days | 410 | 100 | 116 | 46 | 54 | 45 | 23 | 287 | 130 | 1211 |
| Payable Days | 631 | 95 | 82 | 23 | 13 | 37 | 23 | 56 | 12 | 175 |
| -181 | 40 | 142 | 161 | 176 | 54 | 39 | 328 | 123 | 1073 | |
| FINANCIAL HEALTH | ||||||||||
| Debt to Equity (x) | 0.02x | 0.03x | 0.02x | 0.01x | 0.15x | 0.07x | 0.10x | 0.09x | 0.43x | 0.46x |
| Interest Coverage (x) | 31.00x | 18.72x | 6.49x | 3.24x | 6.74x | 60.30x | 24.43x | -3.90x | 3.50x | 5.99x |
| 1.18x | 1.33x | 1.68x | 1.21x | 3.62x | 2.17x | 7.55x | 3.58x | 2.16x | 1.84x | |
| GROWTH | ||||||||||
| Revenue Growth % | 62.92% | 284.83% | -4.99% | 121.85% | 1.11% | 10.78% | 16.07% | -71.78% | 375.30% | -85.93% |
| Operating Profit Growth % | 45.15% | 14.61% | -119.13% | 438.57% | 53.77% | 1026.32% | -3.74% | -105.45% | 1258.11% | 24.64% |
| Net Profit Growth % | -13.34% | 15.43% | -29.10% | -35.94% | 81.65% | 1244.23% | 6.67% | -102.28% | 2285.45% | 90.34% |
| 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 2285.45% | 90.34% | |
| VALUATION | ||||||||||
| P/E (x) | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 74.51x | 27.01x |
| P/B (x) | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 6.41x | 3.81x |
| Dividend Yield % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 55.64x | 32.52x |
Documents
Corporate disclosures, annual reports, credit ratings, and concall transcripts
No announcements filed.
News
Recent coverage and analyst commentary for HAMPTON
Loading news…
🤖
AI Stock Analyst
Hampton Sky Realty Ltd.
🔒
Sign in to Chat with AI
Log in with your 5nance account to ask institutional questions about performance, financials, and outlook.
✨ Sign In to ChatFree 5nance Account