Hubtown Limited (HUBTOWN.NS) 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

-1062.2%

-₹1,701.00

vs ₹176.78 price

Levered DCF

-₹307.45

After debt service

Piotroski score

6 / 9

Average

Altman Z-score

1.14

Distress zone

Rating

Overall 3 / 5

Ratios by fiscal year

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

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
P/E	16.2×	43.56×	-12.14×	7.4×	-2.62×	-0.92×	-0.93×	-16.09×
P/B	0.92×	0.84×	0.83×	0.17×	0.26×	0.08×	0.04×	0.15×
P/S	3.74×	4.96×	4.72×	0.77×	1.97×	0.46×	0.35×	0.55×
EV / EBITDA	22.59×	11.68×	1,466.59×	13.05×	-29.69×	-40.98×	7.63×	4.93×
Gross margin	46.0%	63.0%	41.4%	52.1%	63.0%	56.4%	128.0%	51.1%
Operating margin	23.2%	27.8%	11.7%	27.4%	-43.5%	36.2%	84.6%	33.5%
Net margin	23.1%	11.4%	-38.6%	10.5%	-75.1%	-50.8%	-37.0%	-3.4%
Current ratio	1.96×	1.92×	1.25×	0.99×	1.03×	1.09×	0.99×	1.05×
Debt / equity	0.46×	0.33×	0.92×	0.74×	0.61×	0.62×	0.55×	0.55×
Interest coverage	0.99×	0.84×	0.35×	0.85×	-0.86×	0.84×	1×	0.68×
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	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
Return on equity	5.7%	1.9%	-6.8%	2.3%	-10.0%	-8.6%	-4.0%	-0.9%
Return on invested capital	3.3%	1.8%	1.0%	-56.2%	-2.9%	3.6%	5.6%	5.5%
Return on assets	2.4%	0.9%	-1.7%	0.7%	-2.7%	-2.7%	-1.3%	-0.3%
Free cash flow yield	6.9%	-28.9%	9.0%	-2.5%	6.8%	-116.5%	113.4%	26.3%
Earnings yield	6.2%	2.3%	-8.2%	13.5%	-38.1%	-109.3%	-106.8%	-6.2%
Enterprise value	₹34.5B	₹27.4B	₹21.1B	₹11.6B	₹10.9B	₹9.5B	₹8.7B	₹10.9B
Net debt / EBITDA	6.84×	3.02×	740.45×	10.52×	-20.54×	-36.16×	7.14×	3.84×
Cash conversion cycle (days)	4,082	7,499	8,675	5,654	12,483	5,792	-12,634	2,836