HB Estate Developers Ltd

NSE: BSE: 532334

₹77.02

(3.94%)

Wed, 04 Mar 2026, 06:54 am

MTF 5xInvest in HB Estate Developers Ltd with 5x Leverage Buy with MTF

Market Cap1.77B

PE Ratio13.12

Dividend0

Consumer Services

Hotels/Resorts/Cruise lines

24.5K

HB Estate Developers Income Statement

Income Statement Balance Sheet Cashflow

Particulars	2005	2006	2007	2008	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Total revenue	70.03M	145.98M	160.29M	227.22M	123.89M	45.54M	77.55M	74.64M	425.04M	634.29M	672.75M	727.04M	829.64M	883.77M	813.69M	242.31M	500.40M	954.17M	1.09B	1.18B
Gross profit	67.57M	142.68M	150.15M	218.18M	119.50M	40.79M	35.01M	19.21M	-42.71M	54.96M	76.87M	107.01M	174.15M	236.90M	212.29M	-135.31M	96.64M	443.39M	532.69M	586.00M
Operating expenses (excl. COGS)	-35.39M	-16.11M	-14.23M	-44.28M	-22.96M	-21.93M	-12.96M	-14.87M	-62.20M	-72.18M	-74.03M	-85.75M	-104.43M	-91.76M	-83.83M	-58.75M	-90.13M	-193.96M	-215.88M	-231.15M
Selling/general/admin expenses, total	—	—	—	—	—	—	-12.81M	-14.78M	-56.98M	-65.23M	-65.67M	-82.34M	-96.60M	-88.37M	-80.44M	-55.37M	-87.83M	-190.50M	-212.64M	-227.70M
Research & development	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Selling/general/admin expenses, other	—	—	—	—	—	—	-12.81M	-14.78M	-56.98M	-65.23M	-65.67M	-82.34M	-96.60M	-88.37M	-80.44M	-55.37M	-87.83M	-190.50M	-212.64M	-227.70M
Other operating expenses, total	-35.39M	-16.11M	-14.23M	-44.28M	-22.96M	-21.93M	-151.57K	-91.56K	-5.22M	-6.95M	-8.37M	-3.41M	-7.83M	-3.39M	-3.39M	-3.39M	-2.30M	-3.46M	-3.24M	-3.45M
Operating income	32.18M	126.57M	135.91M	173.90M	96.53M	18.86M	22.05M	4.34M	-104.91M	-17.22M	2.83M	21.25M	69.72M	145.14M	128.46M	-194.07M	6.51M	249.42M	316.81M	354.85M
Non-operating income, total	0	0	0	-3	-2	13.97M	65.85M	-18.04M	-284.85M	-392.64M	-279.79M	-291.25M	-257.87M	-266.20M	-243.61M	-216.54M	-226.46M	-223.87M	-243.51M	-194.80M
Interest expense, net of interest capitalized	0	0	0	-1.47M	-3.16M	-6.17M	-39.56M	-59.98M	-304.80M	-310.48M	-305.01M	-304.55M	-260.59M	-277.03M	-248.48M	-224.62M	-240.21M	-245.18M	-261.12M	-217.20M
Interest capitalized	0	0	0	0	0	0	0	212.30M	0	0	0	0	0	0	0	0	0	0	0	0
Non-operating income, excl. interest expenses	0	0	0	1.47M	3.16M	20.14M	105.40M	41.94M	19.95M	-82.16M	25.22M	12.74M	2.05M	15.17M	7.17M	4.21M	6.99M	22.67M	12.44M	20.75M
Non-operating interest income	—	—	—	0	0	—	10.41M	18.70M	10.58M	13.29M	9.98M	5.51M	2.35M	7.90M	7.49M	2.05M	7.78M	5.83M	4.84M	13.85M
Miscellaneous non-operating expense	0	0	0	1.47M	3.16M	20.14M	94.99M	23.24M	9.37M	-95.46M	15.24M	7.23M	-304.16K	7.27M	-315.21K	2.16M	-791.62K	16.84M	7.60M	6.90M
Unusual income/expense	—	—	—	—	—	—	—	—	—	—	—	563.00K	675.95K	-4.34M	-2.30M	3.87M	6.76M	-1.36M	5.17M	1.66M
Pretax income	32.18M	126.57M	135.91M	173.90M	96.53M	51.19M	87.89M	-13.70M	-389.76M	-409.86M	-276.96M	-270.00M	-188.15M	-121.06M	-115.14M	-410.61M	-219.95M	25.56M	73.30M	160.05M
Taxes	-191.84K	-14.20M	-15.56M	-20.06M	-17.61M	-11.46M	-16.83M	-53.56M	-58.19M	-40.93M	-31.33M	69.61M	25.09M	16.77M	27.17M	106.91M	63.22M	-141.84M	-34.41M	-52.11M
Non-controlling/minority interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
After tax other income/expense	0	0	0	0	0	0	0	0	0	0	-1	0	0	0	0	0	0	0	0	0
Net income before discontinued operations	31.99M	112.37M	149.38M	149.64M	79.57M	37.87M	70.90M	-68.09M	-447.94M	-450.79M	-308.54M	-200.39M	-163.06M	-104.29M	-87.98M	-303.70M	-156.73M	-116.28M	38.89M	107.94M
Net income	31.99M	112.37M	149.38M	149.64M	79.57M	37.87M	70.90M	-68.09M	-447.94M	-450.79M	-308.54M	-200.39M	-163.06M	-104.29M	-87.98M	-303.70M	-156.73M	-116.28M	38.89M	107.94M
Dilution adjustment	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Preferred dividends	0	0	0	0	0	0	0	221.92K	0	0	0	0	0	0	0	0	0	0	0	0
Diluted net income available to common stockholders	31.99M	112.37M	149.38M	149.64M	79.57M	37.87M	70.90M	-68.31M	-447.94M	-450.79M	-308.54M	-200.39M	-163.06M	-104.29M	-87.98M	-303.70M	-156.73M	-116.28M	38.89M	107.94M
Basic earnings per share (Basic EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Diluted earnings per share (Diluted EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EBITDA	32.37M	126.82M	138.63M	175.21M	97.74M	20.29M	23.56M	13.86M	9.75M	131.93M	153.30M	165.42M	213.29M	286.87M	268.94M	-57.91M	80.10M	321.71M	391.21M	430.90M
EBIT	32.18M	126.57M	135.91M	173.90M	96.53M	18.86M	22.05M	4.34M	-104.91M	-17.22M	2.83M	21.25M	69.72M	145.14M	128.46M	-194.07M	6.51M	249.42M	316.81M	354.85M
Total operating expenses	-37.85M	-19.41M	-24.38M	-53.32M	-27.36M	-26.69M	-55.51M	-70.30M	-529.95M	-651.51M	-669.92M	-705.79M	-759.92M	-738.63M	-685.23M	-436.38M	-493.89M	-704.75M	-777.20M	-822.11M
Prepaid expenses	—	—	—	—	—	—	10.74M	7.69M	7.16M	25.22M	40.46M	31.59M	—	—	—	—	—	—	—	—
Deferred income, current	—	—	—	—	—	—	—	—	85.39M	6.78M	7.18M	3.46M	18.55M	3.62M	8.31M	12.16M	13.11M	10.93M	12.76M	13.63M
Capital and operating lease obligations	0	0	163.68K	43.23K	43.23K	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Operating lease liabilities	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Deferred tax liabilities	79.96K	201.36K	—	0	0	0	—	53.59M	112.15M	153.45M	184.77M	235.12M	251.11M	—	260.14M	259.06M	280.78M	288.59M	292.25M	294.38M
Deferred income, non-current	—	0	0	0	0	0	0	0	0	0	0	0	0	—	—	—	—	—	—	—
Minority interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change in accrued expenses	0	0	0	0	0	0	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Common dividends paid	0	0	0	-12.04M	0	-12.04M	-14.00M	-14.00M	-7.30M	0	0	0	0	0	0	0	0	0	0	0
Preferred dividends paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0

Open Your Free Demat Account Now!

Step into a world of zero fees and limitless opportunities!

Version -5.76

Stocks:

All A B C D E F G H I J K L M N O P Q R S T U V W X Y Z

Explore

Calculators

Popular Calculators

Group Stocks

Others:

NSE BSE CDSL NSDL SEBI MCX MSEI NCDEX NSE IFSC INDIA INX Account Closure Form DP Investor Charter Broker Investor Charter

Pocketful Fintech Capital Private Limited (CIN U65999DL2021PTC390548) | The SEBI Registration No. allotted to us is INZ000313732. NSE Member Code: 90326 | BSE Member Code: 6808 | MCX Member Code: 57120 DP | CDSL: 12099800