Nifty

:

23155.35

Sensex

:

76404.99

130.70 (0.57%)
566.63 (0.75%)

Login

Nifty
Sensex

:
:

23155.35
76404.99

130.70 (0.57%)
566.63 (0.75%)

Cindrella Hotels Ltd.

Hotel, Resort & Restaurants

Rating :

N/A

BSE: 526373 | NSE: Not Listed

Watchlist

NSE BSE

67.48

22-Jan-2025

Open
High
Low
Previous Close

67.98
67.98
67.48
69.37

Volume
Traded Value (lacs)
52 Week High
52 Week Low

29
0.02
76.50
45.05

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

24.97
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

27.39
1.44%
2.12

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

7.47
11.13
14.78

EBITDA CAGR (%)

10 Years
5 Years
3 Years

2.86
8.27
1.73

PAT CAGR (%)

10 Years
5 Years
3 Years

7.51
-15.26
21.28

P:E (Median)

8 Years
5 Years
3 Years

8.23
7.53
12.60

P:BV (Average)

8 Years
5 Years
3 Years

1.42
1.42
1.57

EV:EBITDA (Average)

8 Years
5 Years
3 Years

8.83
9.17
9.85

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 1.90 1.44 31.94% 2.30 2.52 -8.73% 2.13 2.21 -3.62% 2.04 2.19 -6.85%
Expenses 1.47 1.15 27.83% 1.81 2.08 -12.98% 1.94 2.05 -5.37% 1.77 1.85 -4.32%
EBITDA 0.43 0.29 48.28% 0.48 0.44 9.09% 0.19 0.16 18.75% 0.26 0.34 -23.53%
EBIDTM 22.76% 20.43% 20.95% 17.48% 8.69% 7.29% 12.97% 15.51%
Other Income 0.01 0.02 -50.00% 0.01 0.05 -80.00% 0.02 0.05 -60.00% 0.00 2.66 -100.00%
Interest 0.08 0.00 0 0.05 0.00 0 0.04 0.01 300.00% 0.02 0.00 0
Depreciation 0.36 0.20 80.00% 0.33 0.20 65.00% 0.22 0.23 -4.35% 0.30 0.21 42.86%
PBT 0.01 0.11 -90.91% 0.11 0.29 -62.07% -0.07 -0.03 - -0.06 2.79 -
Tax 0.05 0.03 66.67% -0.02 -0.38 - -0.01 0.38 - -0.03 0.55 -
PAT -0.04 0.08 - 0.13 0.67 -80.60% -0.06 -0.42 - -0.03 2.24 -
PATM -2.27% 5.54% 5.71% 26.50% -2.77% -18.84% -1.57% 102.24%
EPS -0.12 0.22 - 0.36 1.85 -80.54% -0.16 -1.16 - -0.09 6.23 -

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 8.37 8.12 8.00 5.37 2.48 4.79 4.78 4.62 4.18 5.81 3.95 Net Sales Growth 0.12% 1.50% 48.98% 116.53% -48.23% 0.21% 3.46% 10.53% -28.06% 47.09% Cost Of Goods Sold 2.20 2.13 1.87 1.34 0.65 0.88 0.89 0.74 0.59 0.63 0.51 Gross Profit 6.17 6.00 6.14 4.03 1.84 3.91 3.89 3.89 3.58 5.19 3.44 GP Margin 73.69% 73.89% 76.75% 75.05% 74.19% 81.63% 81.38% 84.20% 85.65% 89.33% 87.09% Total Expenditure 6.99 6.90 6.65 4.25 2.47 3.97 3.79 3.70 3.30 4.83 3.03 Power & Fuel Cost - 0.39 0.34 0.24 0.15 0.25 0.27 0.29 0.28 0.24 0.28 % Of Sales - 4.80% 4.25% 4.47% 6.05% 5.22% 5.65% 6.28% 6.70% 4.13% 7.09% Employee Cost - 2.65 2.12 1.46 1.07 1.62 1.59 1.49 1.30 1.17 1.01 % Of Sales - 32.64% 26.50% 27.19% 43.15% 33.82% 33.26% 32.25% 31.10% 20.14% 25.57% Manufacturing Exp. - 0.93 1.03 0.56 0.26 0.38 0.38 0.40 0.36 0.46 0.30 % Of Sales - 11.45% 12.88% 10.43% 10.48% 7.93% 7.95% 8.66% 8.61% 7.92% 7.59% General & Admin Exp. - 0.80 1.29 0.37 0.34 0.84 0.50 0.59 0.59 2.15 0.79 % Of Sales - 9.85% 16.12% 6.89% 13.71% 17.54% 10.46% 12.77% 14.11% 37.01% 20.0% Selling & Distn. Exp. - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% Miscellaneous Exp. - 0.00 0.00 0.27 0.00 0.00 0.16 0.19 0.18 0.19 0.00 % Of Sales - 0% 0% 5.03% 0% 0% 3.35% 4.11% 4.31% 3.27% 3.80% EBITDA 1.36 1.22 1.35 1.12 0.01 0.82 0.99 0.92 0.88 0.98 0.92 EBITDA Margin 16.25% 15.02% 16.88% 20.86% 0.40% 17.12% 20.71% 19.91% 21.05% 16.87% 23.29% Other Income 0.04 0.08 2.73 0.08 0.11 0.15 0.01 0.01 0.01 0.01 0.00 Interest 0.19 0.11 0.07 0.13 0.10 0.05 0.03 0.04 0.03 0.04 0.09 Depreciation 1.21 0.92 0.82 0.84 0.85 0.66 0.53 0.53 0.52 0.62 0.37 PBT -0.01 0.27 3.19 0.25 -0.82 0.26 0.43 0.36 0.33 0.34 0.47 Tax -0.01 -0.38 0.62 -0.12 -0.03 0.11 0.11 0.09 0.06 0.11 0.15 Tax Rate 100.00% -140.74% 19.44% -48.00% 3.66% 6.79% 25.58% 25.00% 18.18% 32.35% 31.91% PAT 0.00 0.66 2.58 0.37 -0.80 1.51 0.32 0.27 0.27 0.23 0.32 PAT before Minority Interest 0.00 0.66 2.58 0.37 -0.80 1.51 0.32 0.27 0.27 0.23 0.32 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 0.00% 8.13% 32.25% 6.89% -32.26% 31.52% 6.69% 5.84% 6.46% 3.96% 8.10% PAT Growth -100.00% -74.42% 597.30% - - 371.88% 18.52% 0.00% 17.39% -28.12% EPS 0.00 1.83 7.17 1.03 -2.22 4.19 0.89 0.75 0.75 0.64 0.89

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 11.84 11.30 8.73 8.04 8.84 7.59 7.18 7.00 6.91 6.66 Share Capital 3.56 3.56 3.56 3.56 3.56 3.56 3.56 3.56 3.56 3.56 Total Reserves 8.27 7.73 5.17 4.47 5.28 4.03 3.61 3.43 3.34 3.10 Non-Current Liabilities 2.37 1.19 1.49 1.57 1.49 0.77 0.78 0.79 0.78 0.84 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.03 Unsecured Loans 1.53 0.00 0.89 0.93 0.83 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 1.02 0.70 0.47 0.80 0.65 1.14 0.75 0.67 0.71 0.74 Trade Payables 0.21 0.24 0.07 0.17 0.26 0.11 0.02 0.10 0.11 0.11 Other Current Liabilities 0.71 0.40 0.38 0.62 0.26 0.90 0.33 0.21 0.20 0.23 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.38 0.23 0.25 0.40 Short Term Provisions 0.09 0.06 0.03 0.01 0.13 0.14 0.01 0.13 0.16 0.01 Total Liabilities 15.23 13.19 10.69 10.41 10.98 9.50 8.71 8.46 8.40 8.24 Net Block 9.04 8.75 8.25 8.08 8.58 6.06 6.14 6.03 6.91 6.85 Gross Block 20.56 19.34 18.03 17.02 16.67 13.49 13.03 12.32 12.68 12.00 Accumulated Depreciation 11.52 10.59 9.78 8.94 8.09 7.43 6.90 6.29 5.77 5.15 Non Current Assets 13.14 11.82 9.28 9.37 9.68 8.12 7.76 7.60 7.75 7.68 Capital Work in Progress 2.60 0.00 0.00 0.14 0.00 0.00 0.05 0.00 0.00 0.00 Non Current Investment 0.88 0.55 0.59 0.17 0.18 1.41 1.42 1.42 0.69 0.69 Long Term Loans & Adv. 0.55 0.47 0.44 0.98 0.92 0.65 0.16 0.15 0.14 0.14 Other Non Current Assets 0.07 2.05 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 2.09 1.37 1.41 1.03 1.31 1.38 0.95 0.85 0.65 0.56 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 1.34 0.90 0.75 0.76 0.70 0.61 0.49 0.37 0.25 0.28 Sundry Debtors 0.16 0.11 0.28 0.05 0.13 0.12 0.20 0.14 0.17 0.14 Cash & Bank 0.14 0.07 0.21 0.03 0.14 0.24 0.07 0.13 0.02 0.06 Other Current Assets 0.46 0.09 0.08 0.09 0.35 0.42 0.18 0.22 0.22 0.08 Short Term Loans & Adv. 0.31 0.20 0.10 0.10 0.26 0.33 0.11 0.20 0.19 0.05 Net Current Assets 1.08 0.67 0.94 0.23 0.66 0.24 0.20 0.18 -0.06 -0.18 Total Assets 15.23 13.19 10.69 10.40 10.99 9.50 8.71 8.45 8.40 8.24

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 0.76 1.43 0.58 0.31 2.89 1.37 0.59 0.68 0.83 0.92 PBT 0.27 3.19 0.25 -0.82 1.62 0.43 0.36 0.33 0.34 0.47 Adjustment 0.92 -1.86 0.88 0.82 1.92 0.55 0.56 0.55 0.65 0.47 Changes in Working Capital -0.36 0.18 -0.53 0.32 -0.51 0.50 -0.23 -0.09 0.00 0.11 Cash after chg. in Working capital 0.84 1.51 0.59 0.32 3.03 1.49 0.69 0.79 0.99 1.05 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.08 -0.08 -0.01 -0.01 -0.14 -0.12 -0.10 -0.12 -0.16 -0.13 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -1.81 -0.67 -0.24 -0.44 -3.79 -0.79 -0.78 -0.50 -0.67 -0.46 Net Fixed Assets -3.82 -1.31 -0.87 -0.49 -3.18 -0.41 -0.76 0.36 -0.68 -0.16 Net Investments -0.33 0.04 -0.42 0.01 1.23 0.01 0.00 -0.73 0.00 0.00 Others 2.34 0.60 1.05 0.04 -1.84 -0.39 -0.02 -0.13 0.01 -0.30 Cash from Financing Activity 1.12 -0.90 -0.16 0.02 0.79 -0.41 0.13 -0.08 -0.19 -0.34 Net Cash Inflow / Outflow 0.07 -0.14 0.18 -0.11 -0.10 0.18 -0.06 0.10 -0.03 0.12 Opening Cash & Equivalents 0.07 0.21 0.03 0.14 0.24 0.07 0.13 0.02 0.06 -0.06 Closing Cash & Equivalent 0.14 0.07 0.21 0.03 0.14 0.24 0.07 0.13 0.02 0.06

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 33.21 31.69 24.49 22.54 24.81 21.30 20.14 19.63 19.37 18.70 ROA 4.62% 21.58% 3.49% -7.45% 14.74% 3.52% 3.19% 3.20% 2.78% 3.87% ROE 5.67% 25.73% 4.39% -9.43% 18.38% 4.34% 3.86% 3.88% 3.41% 4.86% ROCE 3.11% 31.23% 4.04% -7.76% 19.36% 6.09% 5.36% 5.02% 5.24% 7.92% Fixed Asset Turnover 0.41 0.43 0.31 0.15 0.32 0.36 0.36 0.33 0.47 0.33 Receivable days 5.97 8.70 11.14 13.36 9.32 12.08 13.51 13.40 9.47 15.05 Inventory Days 50.30 37.69 51.25 107.03 49.61 41.88 33.80 26.93 16.68 23.50 Payable days 39.08 30.47 32.68 122.68 76.37 6.40 6.73 12.58 12.48 11.11 Cash Conversion Cycle 17.19 15.92 29.71 -2.28 -17.45 47.57 40.57 27.76 13.67 27.44 Total Debt/Equity 0.13 0.00 0.10 0.12 0.09 0.00 0.05 0.03 0.04 0.07 Interest Cover 3.52 44.85 2.98 -7.35 35.04 16.44 10.76 11.93 9.75 6.46

Top Investors:

cindrella tea ltd

arrow hotels and resorts ltd

hitesh ramji javeri

Annual Reports:

News Update:

No Latest News!

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback