HUBTOWN LIMITED
HUBTOWN · General/Diversified · NSE
₹192
Current Market Price
Fair Value (DCF)
₹204
Discount to FV
+6.7%
Updated just now
YieldIQ Score
63/100
Piotroski F-Score
6/9
Economic Moat
Narrow
Confidence
37%
ROE
5.7%
Debt/Equity
0.46
WACC
11.1%
Market Cap
₹2,724 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
8.9%
Return on capital employed
EV / EBITDA
25.2×
Enterprise multiple
Debt / EBITDA
7.8×
Leverage vs earnings
Interest Coverage
1.7×
EBIT covers interest
Current Ratio
1.92×
Short-term liquidity
Asset Turnover
0.12×
Revenue per ₹ of assets
Revenue CAGR (3Y)
30.2%
3-year revenue growth
Revenue CAGR (5Y)
21.4%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹191.67
Bear case
Margin of Safety -98.6%
Implied upside -49.6%
Base case
Margin of Safety +5.9%
Implied upside +6.2%
Bull case
Margin of Safety +28.4%
Implied upside +39.7%
Ratio Trends
HUBTOWN · last 9 annual periods
ROE
5.7%
ROCE
8.9%
Operating Margin
—
Debt / Equity
0.46×
PE
14.3×
EV / EBITDA
15.1×
Historical Financials
HUBTOWN · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹171 Cr | ₹292 Cr | ₹211 Cr | ₹408 Cr | ₹644 Cr | +39.2% |
| EBITDA | ₹-36.8 Cr | ₹91.1 Cr | ₹2.3 Cr | ₹234 Cr | ₹342 Cr | — |
| EBIT | ₹-39.6 Cr | ₹88.0 Cr | ₹-0.9 Cr | — | — | — |
| PAT | ₹-128 Cr | ₹30.5 Cr | ₹-86.2 Cr | ₹46.5 Cr | ₹148 Cr | — |
| EPS (diluted) | ₹-17.66 | ₹4.16 | ₹-11.17 | — | — | — |
| CFO | ₹23.6 Cr | ₹-5.6 Cr | ₹161 Cr | ₹-580 Cr | ₹187 Cr | +67.6% |
| CapEx | ₹-0.8 Cr | ₹-0.3 Cr | ₹-66.9 Cr | ₹-6.2 Cr | ₹-4.4 Cr | — |
| FCF | ₹22.9 Cr | ₹-5.9 Cr | ₹93.8 Cr | ₹-586 Cr | ₹182 Cr | +68.0% |
| Total Assets | ₹4702 Cr | ₹4504 Cr | ₹4910 Cr | ₹5418 Cr | ₹6302 Cr | +7.6% |
| Total Debt | ₹784 Cr | ₹966 Cr | ₹1041 Cr | ₹793 Cr | ₹1197 Cr | +11.1% |
| Shareholders' Equity | ₹1289 Cr | ₹1306 Cr | ₹1258 Cr | ₹2408 Cr | ₹2628 Cr | +19.5% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
HUBTOWN vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
RAYMONDREL RAYMONDREL | — | — | Pending | — | — |
 ARVSMART ARVSMART | — | — | Pending | 14.9% | — |
 KOLTEPATIL KOLTEPATIL | — | — | Pending | 12.8% | — |
MARATHON MARATHON | — | — | Pending | 15.7% | — |
 ASHIANA ASHIANA | — | — | Pending | 13.7% | 23.9× |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for HUBTOWN in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. HUBTOWN LIMITED (HUBTOWN.NS) trades at 191.67 vs a model fair value of 204.43, a gap of 6.7%. Piotroski F-score: 6/9. Moat label: Narrow....
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of HUBTOWN →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for HUBTOWN →
Compare
Head-to-head with peers
Compare HUBTOWN side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse HUBTOWNNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.