Nifty
:
22795.90
Sensex
:
75311.06
-117.25 (-0.51%)
-424.90 (-0.56%)
Nifty
Sensex
:
:
22795.90
75311.06
-117.25 (-0.51%)
-424.90 (-0.56%)

The Indian Hotels Company Ltd.

Hotel, Resort & Restaurants

Rating :
N/A

BSE: 500850 | NSE: INDHOTEL

NSE BSE
790.10
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  815.80
  •  816.10
  •  783.30
  •  815.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3240318
  •  25805.78
  •  894.90
  •  506.45

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,07,725.35
  • 59.75
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,06,278.03
  • 0.23%
  • 10.00

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 38.12%
  • 0.99%
  • 13.22%
  • FII
  • DII
  • Others
  • 27.78%
  • 17.13%
  • 2.76%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.92
  • 8.69
  • 30.35

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.01
  • 17.39
  • 39.75

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 27.05
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 60.08
  • 54.34
  • 62.36

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.27
  • 6.02
  • 7.44

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.93
  • 8.35
  • 40.37

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
8.86
11.69
14.57
17.4
P/E Ratio
89.04
67.5
54.15
45.33
Revenue
6769
8280
9710
11023
EBITDA
2157
2756
3344
3894
Net Income
1259
1667
2068
2440
ROA
8.8
12.7
13.5
13.7
P/Bk Ratio
11.87
10.22
8.77
7.49
ROE
14.44
15.95
17.08
17.61
FCFF
1310.67
1715.36
2057.52
2465.41
FCFF Yield
1.14
1.5
1.8
2.15

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Net Sales
2,533.05
1,963.84
28.98%
1,826.12
1,433.20
27.42%
1,550.23
1,466.37
5.72%
1,905.34
1,625.43
17.22%
Expenses
1,571.37
1,231.46
27.60%
1,324.85
1,078.42
22.85%
1,100.63
1,056.20
4.21%
1,245.54
1,089.94
14.28%
EBITDA
961.68
732.38
31.31%
501.27
354.78
41.29%
449.60
410.17
9.61%
659.80
535.49
23.21%
EBIDTM
37.97%
37.29%
27.45%
24.75%
29.00%
27.97%
34.63%
32.94%
Other Income
58.68
39.80
47.44%
64.10
47.67
34.47%
46.04
49.33
-6.67%
46.12
29.11
58.43%
Interest
52.39
53.16
-1.45%
52.23
59.05
-11.55%
49.86
56.51
-11.77%
51.50
56.98
-9.62%
Depreciation
133.94
114.31
17.17%
124.93
111.21
12.34%
117.29
109.05
7.56%
119.73
107.60
11.27%
PBT
834.03
604.71
37.92%
695.57
232.19
199.57%
328.49
293.94
11.75%
534.69
400.00
33.67%
Tax
220.21
166.72
32.08%
122.36
72.28
69.29%
94.28
83.34
13.13%
141.60
98.00
44.49%
PAT
613.82
437.99
40.14%
573.21
159.91
258.46%
234.21
210.60
11.21%
393.09
302.00
30.16%
PATM
24.23%
22.30%
31.39%
11.16%
15.11%
14.36%
20.63%
18.58%
EPS
4.09
3.18
28.62%
3.90
1.18
230.51%
1.75
1.57
11.46%
2.93
2.31
26.84%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
7,814.74
6,768.75
5,809.91
3,056.22
1,575.16
4,463.14
4,512.00
4,103.55
4,020.57
4,023.02
4,188.64
Net Sales Growth
20.43%
16.50%
90.10%
94.03%
-64.71%
-1.08%
9.95%
2.06%
-0.06%
-3.95%
 
Cost Of Goods Sold
678.66
520.83
472.89
257.23
143.82
370.56
404.05
376.44
363.95
366.93
443.09
Gross Profit
7,136.08
6,247.92
5,337.02
2,798.99
1,431.34
4,092.58
4,107.95
3,727.11
3,656.62
3,656.09
3,745.55
GP Margin
91.32%
92.31%
91.86%
91.58%
90.87%
91.70%
91.04%
90.83%
90.95%
90.88%
89.42%
Total Expenditure
5,242.39
4,611.62
4,005.48
2,651.47
1,936.92
3,495.61
3,682.27
3,433.20
3,410.95
3,470.86
3,700.06
Power & Fuel Cost
-
308.99
303.09
224.79
172.85
269.87
273.57
259.11
258.61
275.43
320.43
% Of Sales
-
4.56%
5.22%
7.36%
10.97%
6.05%
6.06%
6.31%
6.43%
6.85%
7.65%
Employee Cost
-
1,805.21
1,582.25
1,150.24
894.01
1,494.60
1,470.79
1,346.62
1,364.65
1,423.26
1,462.46
% Of Sales
-
26.67%
27.23%
37.64%
56.76%
33.49%
32.60%
32.82%
33.94%
35.38%
34.91%
Manufacturing Exp.
-
944.67
809.76
473.26
301.62
565.61
626.61
556.76
615.04
596.38
628.40
% Of Sales
-
13.96%
13.94%
15.49%
19.15%
12.67%
13.89%
13.57%
15.30%
14.82%
15.00%
General & Admin Exp.
-
1,016.31
836.55
541.47
398.07
779.72
884.37
871.54
798.13
797.30
829.22
% Of Sales
-
15.01%
14.40%
17.72%
25.27%
17.47%
19.60%
21.24%
19.85%
19.82%
19.80%
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.
-
15.61
0.94
4.48
26.55
15.25
22.88
22.73
10.57
11.56
0.00
% Of Sales
-
0.23%
0.02%
0.15%
1.69%
0.34%
0.51%
0.55%
0.26%
0.29%
0.39%
EBITDA
2,572.35
2,157.13
1,804.43
404.75
-361.76
967.53
829.73
670.35
609.62
552.16
488.58
EBITDA Margin
32.92%
31.87%
31.06%
13.24%
-22.97%
21.68%
18.39%
16.34%
15.16%
13.73%
11.66%
Other Income
214.94
182.92
139.03
155.16
164.72
132.42
86.98
71.26
62.90
99.76
129.33
Interest
205.98
220.22
236.05
427.66
402.82
341.12
193.73
278.57
331.79
375.59
206.19
Depreciation
495.89
454.30
416.06
406.05
409.63
404.24
327.85
301.20
299.37
284.82
291.29
PBT
2,392.78
1,665.53
1,291.35
-273.80
-1,009.49
354.59
395.13
161.84
41.36
-8.49
120.43
Tax
578.45
463.94
323.21
-35.78
-155.33
44.77
157.12
121.06
113.74
90.63
114.60
Tax Rate
24.17%
27.86%
24.97%
13.86%
18.28%
11.32%
39.11%
65.69%
371.94%
-99.41%
-49.29%
PAT
1,814.33
1,130.42
921.19
-205.15
-618.69
341.45
235.29
60.58
-100.76
-209.67
-378.06
PAT before Minority Interest
1,703.62
1,201.59
971.43
-222.40
-694.21
350.77
244.59
63.23
-83.16
-181.80
-347.08
Minority Interest
-110.71
-71.17
-50.24
17.25
75.52
-9.32
-9.30
-2.65
-17.60
-27.87
-30.98
PAT Margin
23.22%
16.70%
15.86%
-6.71%
-39.28%
7.65%
5.21%
1.48%
-2.51%
-5.21%
-9.03%
PAT Growth
63.38%
22.71%
-
-
-
45.12%
288.40%
-
-
-
 
EPS
12.75
7.94
6.47
-1.44
-4.35
2.40
1.65
0.43
-0.71
-1.47
-2.66

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
9,456.65
7,981.96
7,062.25
3,648.44
4,356.81
4,348.00
4,181.10
2,517.69
2,580.25
2,227.22
Share Capital
142.34
142.04
142.04
118.93
118.93
118.93
118.93
98.93
98.93
80.75
Total Reserves
9,314.31
7,839.92
6,920.21
3,529.51
4,237.88
4,229.07
4,062.17
2,418.76
2,481.32
2,146.47
Non-Current Liabilities
2,606.45
2,749.37
3,312.62
4,163.66
4,419.23
2,277.00
2,962.47
3,504.29
4,058.33
5,486.56
Secured Loans
0.00
280.83
938.20
1,775.05
1,922.18
958.23
1,593.24
1,795.86
2,058.79
2,401.47
Unsecured Loans
46.74
50.15
449.71
448.78
203.62
729.29
735.97
994.00
1,360.22
2,196.20
Long Term Provisions
97.73
106.88
95.11
91.74
121.09
102.33
83.55
75.56
71.81
54.44
Current Liabilities
1,998.26
2,119.15
1,963.74
2,948.06
1,900.82
2,089.46
1,393.44
1,839.27
2,415.87
1,432.26
Trade Payables
519.37
476.58
387.33
317.81
389.32
325.25
339.95
293.06
287.28
331.15
Other Current Liabilities
1,203.99
1,361.48
1,273.27
2,182.01
1,157.02
1,548.05
885.53
1,392.59
1,905.50
961.63
Short Term Borrowings
0.00
33.47
72.61
242.53
166.25
35.68
5.00
18.16
93.59
33.39
Short Term Provisions
274.90
247.62
230.53
205.71
188.23
180.48
162.96
135.46
129.50
106.09
Total Liabilities
14,733.42
13,510.57
12,931.62
11,394.73
11,441.76
9,514.32
9,314.40
8,599.07
9,797.38
9,883.88
Net Block
9,311.34
8,818.53
8,415.34
8,437.70
8,058.85
6,422.25
6,162.63
5,815.39
6,761.62
6,299.19
Gross Block
12,613.48
11,674.72
10,869.55
10,485.48
9,608.52
7,563.82
6,981.34
6,347.89
7,048.74
9,171.89
Accumulated Depreciation
3,302.14
2,856.19
2,454.21
2,047.78
1,549.67
1,141.57
818.71
532.50
287.12
2,872.70
Non Current Assets
11,665.03
10,920.23
10,257.52
10,240.85
10,004.45
8,355.54
8,094.87
7,672.73
8,852.89
8,152.18
Capital Work in Progress
255.52
332.05
193.54
164.99
244.08
116.18
196.98
222.67
289.97
305.73
Non Current Investment
1,537.05
1,133.71
1,064.33
1,034.54
990.35
1,123.93
1,180.89
1,152.91
1,344.63
1,040.59
Long Term Loans & Adv.
388.09
461.77
426.43
419.50
497.28
389.06
326.88
245.26
172.59
497.55
Other Non Current Assets
173.03
174.17
157.88
184.12
213.89
304.12
227.49
236.50
284.08
9.12
Current Assets
3,068.39
2,589.65
2,673.05
1,153.88
1,437.31
1,158.78
1,219.53
926.34
944.49
1,723.73
Current Investments
724.15
757.33
902.47
448.63
436.24
211.21
330.53
90.80
170.61
546.31
Inventories
116.44
109.21
100.83
92.88
93.61
80.40
85.72
80.44
80.24
102.96
Sundry Debtors
476.46
446.45
255.34
219.84
290.02
321.38
328.56
272.06
241.98
299.82
Cash & Bank
1,485.50
1,053.43
1,187.81
153.63
315.58
240.94
270.32
247.06
182.55
503.57
Other Current Assets
265.84
126.85
143.94
183.76
301.86
304.85
204.40
235.98
269.11
271.07
Short Term Loans & Adv.
110.43
96.38
82.66
55.14
47.60
93.98
52.58
91.64
208.58
185.74
Net Current Assets
1,070.13
470.50
709.31
-1,794.18
-463.51
-930.68
-173.91
-912.93
-1,471.38
291.47
Total Assets
14,733.42
13,509.88
12,930.57
11,394.73
11,441.76
9,514.32
9,314.40
8,599.07
9,797.38
9,883.88

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
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
1,935.14
1,618.99
671.63
-318.69
823.47
711.43
492.05
534.52
618.75
494.77
PBT
1,665.53
1,294.64
-258.18
-849.54
395.54
401.71
184.29
30.58
-91.17
-232.48
Adjustment
542.64
550.68
753.50
584.16
610.61
535.21
553.50
650.58
705.07
767.58
Changes in Working Capital
35.91
24.09
121.19
-76.67
23.49
-28.23
-103.25
-59.85
94.83
-20.60
Cash after chg. in Working capital
2,244.08
1,869.41
616.51
-342.05
1,029.64
908.69
634.54
621.31
708.73
514.50
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-308.94
-250.42
55.12
23.36
-206.17
-197.26
-142.49
-86.79
-89.98
-19.73
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
-1,210.01
-144.58
-1,642.47
-119.66
-501.88
-388.15
-528.73
854.98
338.10
-725.79
Net Fixed Assets
-432.54
-416.89
-145.05
-161.67
-1,125.89
-220.71
-315.13
-241.54
1,148.24
-129.04
Net Investments
-568.32
-507.87
-1,363.85
-258.17
-38.80
48.76
-1,132.31
-1,074.44
1,023.25
-216.32
Others
-209.15
780.18
-133.57
300.18
662.81
-216.20
918.71
2,170.96
-1,833.39
-380.43
Cash from Financing Activity
-984.65
-1,527.85
1,658.78
280.37
-265.38
-343.26
95.72
-1,381.36
-1,196.46
491.05
Net Cash Inflow / Outflow
-259.52
-53.44
687.94
-157.98
56.21
-19.98
59.04
8.14
-239.61
260.03
Opening Cash & Equivalents
736.39
783.53
94.27
250.82
189.29
207.84
141.31
139.83
376.68
153.24
Closing Cash & Equivalent
479.34
736.39
783.53
94.27
250.82
189.29
207.84
141.31
139.83
412.93

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
66.44
56.20
49.72
29.74
35.51
36.56
35.16
23.82
24.41
25.14
ROA
8.51%
7.35%
-1.83%
-6.08%
3.35%
2.60%
0.71%
-0.90%
-1.85%
-3.58%
ROE
13.78%
12.91%
-4.15%
-17.34%
8.06%
5.74%
1.89%
-3.26%
-7.66%
-14.63%
ROCE
20.37%
17.15%
2.08%
-6.27%
10.81%
8.97%
7.40%
5.57%
3.96%
-0.37%
Fixed Asset Turnover
0.56
0.52
0.29
0.16
0.52
0.62
0.62
0.60
0.50
0.46
Receivable days
24.88
22.04
28.38
59.07
25.00
26.29
26.71
23.33
24.58
25.28
Inventory Days
6.08
6.60
11.57
21.61
7.12
6.72
7.39
7.29
8.31
8.93
Payable days
348.98
333.40
500.28
897.31
351.92
38.89
40.40
36.26
38.05
38.77
Cash Conversion Cycle
-318.02
-304.76
-460.34
-816.63
-319.81
-5.88
-6.30
-5.63
-5.16
-4.55
Total Debt/Equity
0.03
0.10
0.28
1.00
0.60
0.53
0.58
1.34
1.75
2.34
Interest Cover
8.56
6.48
0.40
-1.11
2.16
3.07
1.66
1.09
0.76
-0.13

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • Indian Hotels Company opens Taj Mussoorie Foothills in Dehradun
    21st Feb 2025, 09:58 AM

    With the addition of this hotel, IHCL will have 17 hotels in Uttarakhand including 7 under development

    Read More
  • Indian Hotels Company signs Ginger hotel in Kerala
    19th Feb 2025, 12:30 PM

    With the addition of this hotel, IHCL will have 20 hotels in Kerala including 4 under development

    Read More
  • Indian Hotels Company opens Naukuchia House in Uttarakhand
    17th Feb 2025, 09:46 AM

    With the addition of this hotel, IHCL will have 17 hotels in Uttarakhand including 7 under development

    Read More
  • Indian Hotels Company opens third outpost of Loya at Taj Mahal Palace in Mumbai
    14th Feb 2025, 14:07 PM

    This addition to Taj’s gastronomic portfolio celebrates the rich and diverse culinary traditions of North India

    Read More
  • Indian Hotels Company signs hotel in Mysore
    7th Feb 2025, 14:07 PM

    With the addition of this hotel, IHCL will have 23 hotels in Karnataka including 10 under development

    Read More
  • Indian Hotels Company opens new ginger hotel in Nagpur
    5th Feb 2025, 11:19 AM

    The 87-key Ginger Nagpur City Centre is situated in the heart of Nagpur, close to major business hubs and popular cultural landmarks

    Read More
  • Indian Hotels Company signs SeleQtions hotel in Rajasthan
    31st Jan 2025, 11:50 AM

    With the addition of this hotel, IHCL will have 28 hotels in Rajasthan including 6 under development

    Read More
  • Indian Hotels Company signs Taj hotel in Ayodhya
    28th Jan 2025, 10:51 AM

    This development with the Solitaire Group is a brownfield project

    Read More
  • Indian Hotels Company signs Seleqtions Hotel in Gujarat
    24th Jan 2025, 11:56 AM

    With the addition of this hotel, IHCL will have 29 hotels in Gujarat including 10 under development

    Read More
  • Indian Hotels Company signs new hotel in Surat
    22nd Jan 2025, 09:59 AM

    This Greenfield project will be branded a Vivanta

    Read More
  • Indian Hotels Company reports 33% rise in Q3 consolidated net profit
    18th Jan 2025, 10:28 AM

    Total consolidated income of the company increased by 29.35% at Rs 2591.73 crore for Q3FY25

    Read More
  • Indian Hotel - Quarterly Results
    17th Jan 2025, 16:19 PM

    Read More
  • Indian Hotels Company signs Taj resort in Himachal Pradesh
    14th Jan 2025, 17:11 PM

    With the addition of this hotel, IHCL will have 11 hotels in Himachal Pradesh including 6 under development

    Read More
  • IHCL completes acquisition of 55% stake in Rajscape Hotels
    14th Jan 2025, 09:28 AM

    Pursuant to acquisition of shares, Rajscape Hotels has become a subsidiary of the company

    Read More
  • Indian Hotels Company signs hotel in Dehradun
    7th Jan 2025, 16:09 PM

    With the addition of this hotel, IHCL will have 17 hotels in Uttarakhand including 7 under development

    Read More
  • Indian Hotels Company signs Gateway resort in Gwalior
    3rd Jan 2025, 10:17 AM

    With the addition of this hotel, IHCL will have 15 hotels in Madhya Pradesh including 6 under development

    Read More
  • Indian Hotels Company launches Taj Cochin International Airport
    28th Dec 2024, 16:36 PM

    Guests can indulge on a culinary journey at the all-day diner, Vista and Nonya, offering Pan--Asian flavours

    Read More
  • Indian Hotels Company opens Taj Puri Resort & Spa in Odisha
    24th Dec 2024, 16:11 PM

    With the addition of this hotel, IHCL will have 6 hotels in Odisha including 1 under development

    Read More
  • Indian Hotels Company opens Ginger Goa
    16th Dec 2024, 15:28 PM

    The hotel offers recreational activities including a swimming pool with panoramic views of the surroundings and a kids play area

    Read More
  • Indian Hotels Company opens Ginger Diu
    12th Dec 2024, 15:17 PM

    The hotel includes the brand’s signature all-day diner Qmin

    Read More
  • Indian Hotels Company signs Gateway hotel in Rishikesh
    10th Dec 2024, 16:22 PM

    With the addition of this hotel, IHCL will have 16 hotels including 6 under development in Uttarakhand

    Read More
  • Indian Hotels Company signs Ginger hotel in Maharashtra
    5th Dec 2024, 16:10 PM

    With the addition of this hotel, the company will have 38 hotels in Maharashtra including 14 under development

    Read More
  • Indian Hotels Company opens SeleQtions hotel in Rajasthan
    5th Dec 2024, 10:41 AM

    With the addition of this hotel, IHCL will have 29 hotels in Rajasthan including 08 under development

    Read More
  • Indian Hotels Company signs resort in Gujarat
    28th Nov 2024, 16:15 PM

    This conversion project will be branded a Gateway resort

    Read More
  • Indian Hotels earmarks capex of Rs 5,000 crore to double number of properties by 2030
    19th Nov 2024, 18:08 PM

    The company is also looking to double its consolidated revenue to Rs 15,000 crore in the next five years

    Read More

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.