Subscribe

HMC Capital Limited (HMC.AX)

AUD2.86 -0.01 (-0.35%)
AU ASX Real Estate Real Estate - Development
Address Gateway 2000
Sydney, NSW, AU
CEO David Di Pilla
IPO 2019-10-14
ISIN AU0000058943

Explore sections of this company profile

Description

HMC Capital Limited, together with its subsidiaries, owns and manages real estate focused funds in Australia. The company invests in high-conviction global megatrends and scalable real assets on behalf of individuals, large institutions, and super funds. The company was formerly known as Home Consortium Limited. HMC Capital Limited was incorporated in 2009 and is headquartered in Sydney, Australia.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
AUD2.86 -0.01 (-0.35%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
2M
Beta
1.09
Float Shares
255.00M
Free Float %
61.8%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+2.34% +10.47% +22.89% +10.07% -20.93% -22.73% -39.41% -30.45% -35.44% -10.79% -10.79%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
2.86
DCF (Unlevered) 2.11 -26.3%
DCF (Levered) 9.39 +228.2%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 60% Bullish
Rating 2026-05 Change
Strong Buy 2 0
Buy 4 0
Hold 4 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
-0.29
Distress
Piotroski F-Score
5 / 9
Average
MOAT Score
5 / 10
Developing
Composite Rating
B-
Overall Score
3 / 5
Medium
DCF Score
5 / 5
High
ROE Score
1 / 5
Low
ROA Score
1 / 5
Low
D/E Score
4 / 5
High
P/E Score
1 / 5
Low
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Real Estate - Development: +9.7%
    +206.1% Q4'25: +137.4% (vs Q4'23)
  • EPS growth Real Estate - Development: +20.5%
    +94.7% Q4'25: -100.0% (vs Q4'23)
  • FCF margin FCF growth · Real Estate - Development: +16.2%
    +19.1% Q4'25: -8.7% (vs Q4'23)
  • EBIT margin Real Estate - Development: +19.8%
    +34.4% Q4'25: +19.3% (vs Q4'23)
  • ROIC Real Estate - Development: +3.2%
    +6.0% Q4'25: +4.1% (vs Q4'23)
  • Share dilution Real Estate - Development: +0.0%
    +14.5% Q4'25: +17.8% (vs Q4'23)
  • Debt / EBITDA Net debt/EBITDA · Real Estate - Development: 1.93×
    1.50× Q4'25: 6.97× (vs Q4'23)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (1.01) × ERP
WACC = 90% × Ke + 10% × Kd (16.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 2.11 Current price: 2.86
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Jun 2020
actual
Jun 2021
actual
Jun 2022
actual
Jun 2023
actual
Jun 2024
actual
Jun 2025
actual
Jun 2026
7 Rev. Ana.
7 EPS Ana.
Jun 2027
6 Rev. Ana.
7 EPS Ana.
Jun 2028
6 Rev. Ana.
6 EPS Ana.
Jun 2029
4 Rev. Ana.
3 EPS Ana.
Jun 2030
3 Rev. Ana.
2 EPS Ana.
Revenue
62.26M
est: 34.61M (+79.9%)
69.80M
est: 47.46M (+47.1%)
78.69M
est: 52.18M (+50.8%)
69.53M
est: 53.59M (+29.7%)
81.40M
est: 188.46M (-56.8%)
249.20M
est: 399.35M (-37.6%)
255.01M
248.10M – 265.96M
-36.1% YoY
231.25M
193.39M – 270.85M
-9.3% YoY
249.82M
225.77M – 276.77M
+8.0% YoY
64.00M
57.84M – 70.91M
-74.4% YoY
909.05M
821.54M – 1.01B
+1,320.4% YoY
EBITDA
18.60M
est: 15.60M (+19.3%)
4.49M
est: -56.27M (+108.0%)
42.99M
est: -74.21M (+157.9%)
19.04M
est: -81.40M (+123.4%)
147.70M
est: -94.69M (+256.0%)
91.90M
est: -114.99M (+179.9%)
114.91M
111.80M – 119.85M
+199.9% YoY
104.21M
87.15M – 122.05M
-9.3% YoY
112.58M
101.74M – 124.72M
+8.0% YoY
28.84M
26.06M – 31.95M
-74.4% YoY
409.65M
370.21M – 453.85M
+1,320.4% YoY
EBIT
28.77M
est: 26.37M (+9.1%)
35.22M
est: 43.38M (-18.8%)
127.09M
est: 39.76M (+219.6%)
94.36M
est: 40.83M (+131.1%)
145.60M
est: 72.99M (+99.5%)
85.60M
est: 310.96M (-72.5%)
194.30M
189.03M – 202.64M
-37.5% YoY
176.19M
147.35M – 206.37M
-9.3% YoY
190.34M
172.02M – 210.88M
+8.0% YoY
48.76M
44.07M – 54.02M
-74.4% YoY
692.63M
625.95M – 767.36M
+1,320.4% YoY
Net Income
-2.82M
est: -6.61M (+57.4%)
-54.50M
est: -5.47M (-896.1%)
77.25M
est: -7.21M (+1,170.7%)
57.10M
est: -7.91M (+821.5%)
66.00M
est: 66.00M (+0.0%)
147.30M
est: 175.60M (-16.1%)
116.97M
100.37M – 133.57M
-33.4% YoY
101.02M
64.81M – 137.24M
-13.6% YoY
125.61M
99.70M – 151.52M
+24.3% YoY
131.32M
114.88M – 149.74M
+4.5% YoY
150.89M
132.01M – 172.06M
+14.9% YoY
SGA
8.11M
est: 14.81M (-45.3%)
10.98M
est: 15.83M (-30.6%)
21.57M
est: 20.87M (+3.4%)
27.64M
est: 22.89M (+20.7%)
61.30M
est: 26.63M (+130.2%)
138.90M
est: 174.64M (-20.5%)
109.12M
106.16M – 113.80M
-37.5% YoY
98.95M
82.75M – 115.90M
-9.3% YoY
106.90M
96.61M – 118.43M
+8.0% YoY
27.39M
24.75M – 30.34M
-74.4% YoY
388.98M
351.53M – 430.95M
+1,320.4% YoY
EPS
-0.02
est: -0.02 (-2.5%)
-0.20
est: 0.13 (-253.4%)
0.26
est: 0.30 (-12.6%)
0.19
est: 0.21 (-10.3%)
0.19
est: 0.34 (-44.0%)
0.37
est: 0.43 (-13.9%)
0.29
0.25 – 0.33
-32.7% YoY
0.26
0.16 – 0.34
-9.3% YoY
0.30
0.25 – 0.38
+12.5% YoY
0.33
0.28 – 0.37
+10.3% YoY
0.37
0.33 – 0.43
+14.9% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 B- 3/5 5/5 1/5 1/5 4/5 1/5 3/5
2026-05-28 B- 3/5 5/5 1/5 1/5 4/5 1/5 3/5
2026-05-27 B- 3/5 5/5 1/5 1/5 4/5 1/5 3/5
2026-05-26 B- 3/5 5/5 1/5 1/5 4/5 1/5 3/5
2026-05-25 B- 3/5 5/5 1/5 1/5 4/5 1/5 3/5
2026-05-22 B- 3/5 5/5 1/5 1/5 4/5 1/5 3/5
2026-05-21 B- 3/5 5/5 1/5 1/5 4/5 1/5 3/5
2026-05-20 B- 3/5 5/5 1/5 1/5 4/5 1/5 3/5
2026-05-19 B- 2/5 5/5 1/5 1/5 3/5 1/5 3/5
2026-05-18 B- 2/5 5/5 1/5 1/5 3/5 1/5 3/5
2026-05-15 B- 2/5 5/5 1/5 1/5 3/5 1/5 3/5
2026-05-14 B- 2/5 5/5 1/5 1/5 3/5 1/5 3/5
2026-05-13 B- 2/5 5/5 1/5 1/5 3/5 1/5 3/5
2026-05-12 C+ 2/5 4/5 1/5 1/5 3/5 1/5 3/5
2026-05-11 C+ 2/5 4/5 1/5 1/5 3/5 1/5 3/5
2026-05-08 B- 2/5 5/5 1/5 1/5 3/5 1/5 3/5
2026-05-07 B- 2/5 5/5 1/5 1/5 3/5 1/5 3/5
2026-05-06 B- 2/5 5/5 1/5 1/5 3/5 1/5 3/5
2026-05-05 B- 2/5 5/5 1/5 1/5 3/5 1/5 3/5
2026-05-04 B- 2/5 5/5 1/5 1/5 3/5 1/5 3/5
2026-05-01 B- 2/5 5/5 1/5 1/5 3/5 1/5 3/5
2026-04-30 B- 2/5 5/5 1/5 1/5 3/5 1/5 3/5
2026-04-29 B- 2/5 5/5 1/5 1/5 3/5 1/5 3/5
2026-04-28 B- 2/5 5/5 1/5 1/5 3/5 1/5 3/5
2026-04-27 B- 2/5 5/5 1/5 1/5 3/5 1/5 3/5
2026-04-24 C+ 2/5 5/5 1/5 1/5 2/5 1/5 3/5
2026-04-23 B- 2/5 5/5 1/5 1/5 2/5 1/5 4/5
2026-04-22 B- 2/5 5/5 1/5 1/5 2/5 1/5 4/5
2026-04-21 B- 2/5 5/5 1/5 1/5 2/5 1/5 4/5
2026-04-20 B- 2/5 5/5 1/5 1/5 2/5 1/5 4/5
2026-04-17 B- 2/5 5/5 1/5 1/5 2/5 1/5 4/5
2026-04-16 B- 2/5 5/5 1/5 1/5 2/5 1/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
364.50M
OE per share TTM
0.91
Owner's Yield
28.87%
Maintenance CapEx ratio
420.55%
Maint CapEx / Avg PPE
142.0%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 65 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 iShares S&P/ASX Small Ordinaries ETF ISO.AX 0.30% 259.9K 0.55%
2 Vanguard MSCI Australian Small Companies Index ETF VSO.AX 0.15% 1.20M 0.30%
3 VanEck - MSCI Australian Sustainable Equity ETF GRNV.AX 0.11% 175.4K 0.35%
4 State Street SPDR S&P International Small Cap ETF GWX 0.05% 433.9K 0.40%
5 Avantis Real Estate ETF AVRE 0.04% 337.5K 0.17%
6 Vanguard Australian Shares Index ETF VAS.AX 0.03% 5.72M 0.07%
7 Schwab International Small-Cap Equity ETF SCHC 0.02% 1.12M 0.06%
8 iShares Currency Hedged MSCI EAFE Small-Cap ETF HSCZ 0.02% 35.4K 0.83%
9 iShares MSCI EAFE Small-Cap ETF SCZ 0.02% 2.13M 0.40%
10 Vanguard FTSE All-World ex-US Small-Cap ETF VSS 0.01% 2.06M 0.06%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
995.3K
Shares Outstanding
412.62M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
David Di Pilla MD, Group Chief Executive Officer & Director 1M male
William McMicking Group Chief Financial Officer 987.5K male
Sid Sharma Managing Director of Real Estate 984.7K male
Andrew Selim Group General Counsel & Company Secretary 523.1K male
Marcelle Gammal Chief People Officer female
Renee Jacob Head of Investor Relations female
John Frey Corporate Communications Counsel male
Chris Maher MD & Group Head of Government & Strategic Programs male
Jennie Bian Head of Legal & Real Estate female
Abarna Meecham Head of Group Finance female
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits