Hampton Sky Realty Ltd. (HAMPTON.BO) Valuation

Valuation

Model-based estimates, not advice. The DCF is the discounted-cash-flow value per share; compare it with the price, not as a target.

DCF fair value

-35.4%

₹4.68

vs ₹7.25 price

Levered DCF

-₹10.08

After debt service

Piotroski score

2 / 9

Weak

Altman Z-score

—

Rating

D+

Overall 1 / 5

Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

Metric	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018	FY2017
P/E	114.2×	64.48×	-2,582.52×	35×	27.71×	380×	674.27×	443.33×
P/B	4.3×	6.29×	12.02×	7.55×	7.46×	10.18×	19.73×	20.34×
P/S	10.56×	3.73×	18.99×	4.32×	4.91×	5.82×	5.88×	13.06×
EV / EBITDA	37.3×	26.31×	434.65×	20.2×	22.56×	255.08×	387.55×	316.42×
Gross margin	49.5%	18.8%	16.2%	22.9%	25.7%	-7.6%	5.7%	14.3%
Operating margin	26.2%	13.0%	5.5%	20.4%	23.4%	-10.1%	2.8%	6.8%
Net margin	9.3%	5.0%	-0.7%	12.3%	17.8%	1.6%	0.9%	3.0%
Current ratio	2.99×	3.05×	4.7×	6.87×	2.17×	3.62×	1.21×	1.68×
Debt / equity	0.54×	0.42×	0.09×	0.1×	0.06×	0.12×	0.01×	0.02×
Interest coverage	4.06×	6.68×	7.99×	35.69×	65.42×	-34.79×	7.21×	12.29×
Dividend yield	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%
Payout ratio	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%

Key metrics by fiscal year

Metric	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018	FY2017
Return on equity	3.8%	8.4%	-0.5%	21.5%	27.0%	2.7%	2.9%	4.7%
Return on invested capital	5.1%	10.3%	2.3%	23.4%	28.0%	-14.6%	8.7%	9.0%
Return on assets	1.7%	3.9%	-0.3%	12.6%	20.6%	2.1%	0.8%	2.3%
Free cash flow yield	-5.5%	-4.6%	-1.1%	-2.4%	6.8%	-0.8%	0.4%	-1.5%
Earnings yield	0.9%	1.3%	-0.0%	2.9%	3.6%	0.3%	0.1%	0.2%
Enterprise value	₹7B	₹9.4B	₹14.1B	₹8.4B	₹6.2B	₹6.2B	₹6.2B	₹6.2B
Net debt / EBITDA	4.05×	1.46×	1.6×	0.13×	0.06×	2.99×	-0.05×	0.09×
Cash conversion cycle (days)	2,400	353	739	269	96	115	237	271