Nifty

:

23753.45

Sensex

:

78540.17

165.95 (0.70%)
498.58 (0.64%)

Login

Nifty
Sensex

:
:

23753.45
78540.17

165.95 (0.70%)
498.58 (0.64%)

UP Hotels Ltd.

Hotel, Resort & Restaurants

Rating :

N/A

BSE: 509960 | NSE: Not Listed

Watchlist

NSE BSE

1599.95

20-Dec-2024

Open
High
Low
Previous Close

1682.90
1682.90
1598.00
1551.05

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

315
5.07
1999.00
849.95

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

863.97
31.89
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

811.26
N/A
5.69

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

6.53
8.48
26.75

EBITDA CAGR (%)

10 Years
5 Years
3 Years

18.51
52.34
29.10

PAT CAGR (%)

10 Years
5 Years
3 Years

27.93
53.70
67.84

P:E (Median)

8 Years
5 Years
3 Years

26.14
26.14
26.14

P:BV (Average)

8 Years
5 Years
3 Years

3.99
3.99
3.99

EV:EBITDA (Average)

8 Years
5 Years
3 Years

13.68
13.68
13.68

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 27.25 24.52 11.13% 21.26 26.98 -21.20% 48.10 41.88 14.85% 46.91 41.56 12.87%
Expenses 24.91 22.85 9.02% 21.19 20.20 4.90% 30.14 28.50 5.75% 28.28 26.54 6.56%
EBITDA 2.34 1.67 40.12% 0.07 6.78 -98.97% 17.96 13.38 34.23% 18.63 15.02 24.03%
EBIDTM 8.57% 6.83% 0.31% 25.13% 37.33% 31.94% 39.71% 36.15%
Other Income 1.19 1.15 3.48% 1.08 1.06 1.89% 1.81 0.80 126.25% 1.24 0.55 125.45%
Interest 0.01 0.01 0.00% 0.01 0.01 0.00% 0.01 0.01 0.00% 0.01 0.01 0.00%
Depreciation 1.93 1.91 1.05% 2.10 1.94 8.25% 1.98 1.87 5.88% 2.13 1.91 11.52%
PBT 1.58 0.91 73.63% -0.96 5.89 - 17.78 12.31 44.44% 17.72 13.65 29.82%
Tax 0.40 0.23 73.91% -0.24 1.38 - 4.58 3.55 29.01% 4.30 3.44 25.00%
PAT 1.19 0.68 75.00% -0.72 4.51 - 13.20 8.76 50.68% 13.43 10.21 31.54%
PATM 4.35% 2.76% -3.38% 16.74% 27.44% 20.92% 28.62% 24.58%
EPS 2.19 1.25 75.20% -1.33 8.36 - 24.44 16.23 50.59% 24.86 18.92 31.40%

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 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 143.52 146.51 130.82 71.95 32.86 97.54 105.12 94.05 87.89 86.88 77.81 Net Sales Growth 6.36% 11.99% 81.82% 118.96% -66.31% -7.21% 11.77% 7.01% 1.16% 11.66% Cost Of Goods Sold 20.24 20.23 19.23 11.84 5.06 14.88 16.52 14.52 14.45 13.77 12.69 Gross Profit 123.28 126.28 111.59 60.11 27.81 82.66 88.60 79.53 73.44 73.11 65.12 GP Margin 85.90% 86.19% 85.30% 83.54% 84.63% 84.74% 84.28% 84.56% 83.56% 84.15% 83.69% Total Expenditure 104.52 101.47 95.21 59.39 39.49 92.05 93.64 86.29 77.58 74.47 69.57 Power & Fuel Cost - 12.10 12.57 8.72 5.49 11.66 12.79 12.10 11.04 10.36 10.17 % Of Sales - 8.26% 9.61% 12.12% 16.71% 11.95% 12.17% 12.87% 12.56% 11.92% 13.07% Employee Cost - 28.28 23.32 16.16 14.54 32.60 31.45 29.07 25.66 25.44 23.39 % Of Sales - 19.30% 17.83% 22.46% 44.25% 33.42% 29.92% 30.91% 29.20% 29.28% 30.06% Manufacturing Exp. - 21.05 22.06 11.60 7.02 17.14 15.50 13.81 12.58 13.48 11.45 % Of Sales - 14.37% 16.86% 16.12% 21.36% 17.57% 14.75% 14.68% 14.31% 15.52% 14.72% General & Admin Exp. - 14.59 13.24 8.32 5.50 11.11 13.14 12.23 9.88 9.08 9.32 % Of Sales - 9.96% 10.12% 11.56% 16.74% 11.39% 12.50% 13.00% 11.24% 10.45% 11.98% 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. - 5.22 4.80 2.75 1.88 4.67 4.23 4.55 3.97 2.34 0.00 % Of Sales - 3.56% 3.67% 3.82% 5.72% 4.79% 4.02% 4.84% 4.52% 2.69% 3.28% EBITDA 39.00 45.04 35.61 12.56 -6.63 5.49 11.48 7.76 10.31 12.41 8.24 EBITDA Margin 27.17% 30.74% 27.22% 17.46% -20.18% 5.63% 10.92% 8.25% 11.73% 14.28% 10.59% Other Income 5.32 5.25 3.68 2.73 2.56 5.23 4.61 4.39 2.91 2.28 3.30 Interest 0.04 0.03 0.04 0.02 0.05 0.04 0.06 0.04 0.11 0.58 0.12 Depreciation 8.14 7.96 7.43 6.38 6.48 7.00 6.94 6.76 6.51 6.80 7.36 PBT 36.12 42.30 31.82 8.89 -10.59 3.67 9.09 5.36 6.60 7.31 4.06 Tax 9.04 10.48 8.46 2.17 -2.91 -0.04 2.53 2.31 2.84 3.38 1.35 Tax Rate 25.03% 24.78% 26.59% 24.41% 27.48% -1.09% 27.83% 43.10% 43.03% 46.24% 33.25% PAT 27.10 31.82 23.36 6.73 -7.68 3.71 6.56 3.05 3.77 3.93 2.71 PAT before Minority Interest 27.10 31.82 23.36 6.73 -7.68 3.71 6.56 3.05 3.77 3.93 2.71 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 18.88% 21.72% 17.86% 9.35% -23.37% 3.80% 6.24% 3.24% 4.29% 4.52% 3.48% PAT Growth 12.17% 36.22% 247.10% - - -43.45% 115.08% -19.10% -4.07% 45.02% EPS 50.19 58.93 43.26 12.46 -14.22 6.87 12.15 5.65 6.98 7.28 5.02

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 151.64 119.85 96.31 89.83 97.00 92.57 86.07 82.48 79.87 76.59 Share Capital 5.40 5.40 5.40 5.40 5.40 5.40 5.40 5.40 5.40 5.40 Total Reserves 146.24 114.45 90.91 84.43 91.60 87.17 80.67 77.08 74.47 71.19 Non-Current Liabilities 3.10 3.19 3.77 1.06 4.62 6.96 6.28 3.79 5.56 7.40 Secured Loans 0.30 0.36 0.42 0.00 0.17 0.25 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 1.07 0.99 1.88 1.66 2.56 2.06 1.60 0.85 0.82 3.69 Current Liabilities 26.90 25.26 14.66 19.00 26.10 26.79 26.70 21.71 22.16 15.40 Trade Payables 5.50 5.97 5.47 6.11 8.06 6.51 5.46 10.68 9.16 7.15 Other Current Liabilities 9.92 10.88 8.06 10.78 10.97 11.18 10.55 8.87 5.95 7.16 Short Term Borrowings 0.00 0.00 0.00 0.01 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 11.48 8.40 1.12 2.10 7.07 9.10 10.70 2.16 7.05 1.09 Total Liabilities 181.64 148.30 114.74 109.89 127.72 126.32 119.05 107.98 107.59 99.39 Net Block 63.62 60.86 62.43 54.77 59.91 61.91 62.60 59.93 59.81 59.16 Gross Block 156.97 147.64 143.57 130.53 129.92 126.24 121.26 113.34 118.48 112.92 Accumulated Depreciation 93.35 86.78 81.15 75.76 70.01 64.33 58.66 53.41 58.67 53.77 Non Current Assets 75.42 100.57 64.54 65.73 68.17 67.92 64.23 61.05 60.79 60.52 Capital Work in Progress 0.50 2.76 0.73 9.61 7.16 3.95 0.74 0.02 0.00 0.01 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 2.72 1.79 1.35 1.32 1.07 1.66 0.85 1.05 0.86 1.33 Other Non Current Assets 8.58 35.15 0.02 0.02 0.03 0.39 0.03 0.05 0.11 0.03 Current Assets 106.22 47.74 50.19 44.16 59.56 58.41 54.82 46.93 46.80 38.86 Current Investments 25.55 15.49 6.80 6.29 10.94 10.42 9.68 8.92 8.09 10.44 Inventories 2.78 2.13 2.26 2.01 2.36 2.50 3.24 3.45 2.80 2.75 Sundry Debtors 7.52 6.42 3.94 2.81 6.90 9.69 10.10 9.76 8.35 7.10 Cash & Bank 53.59 13.46 32.60 28.09 28.60 25.60 18.82 22.37 25.29 16.86 Other Current Assets 16.78 2.23 2.27 1.56 10.76 10.21 12.97 2.43 2.27 1.71 Short Term Loans & Adv. 12.32 8.00 2.33 3.40 8.88 8.76 11.17 0.56 0.41 0.16 Net Current Assets 79.32 22.48 35.53 25.16 33.46 31.62 28.12 25.22 24.64 23.46 Total Assets 181.64 148.31 114.73 109.89 127.73 126.33 119.05 107.98 107.59 99.38

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 -3.87 52.71 5.25 -0.54 5.25 12.57 11.10 9.96 12.33 7.89 PBT 42.30 31.82 8.89 -10.59 3.67 9.09 5.36 4.15 7.31 4.06 Adjustment 8.01 7.55 6.40 6.54 6.98 7.10 6.84 7.21 6.05 5.66 Changes in Working Capital -43.56 21.23 -7.62 0.68 -6.16 -0.90 0.67 -1.40 0.92 0.64 Cash after chg. in Working capital 6.76 60.60 7.67 -3.37 4.49 15.29 12.87 9.96 14.27 10.37 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.57 -0.11 Tax Paid -10.58 -8.14 -2.08 2.15 0.04 -2.66 -2.31 0.00 -1.37 -2.36 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 -0.04 0.25 -0.33 0.67 0.72 -0.06 0.54 0.00 0.00 0.00 Cash From Investing Activity 6.93 -52.25 -5.10 0.58 -7.71 -11.46 -10.74 -9.74 -9.72 -8.43 Net Fixed Assets -7.07 -6.10 -4.16 -3.06 -6.89 -8.19 -8.64 5.12 -5.55 -6.52 Net Investments -10.06 -8.69 -0.51 4.65 -0.52 -0.74 -0.76 -0.83 2.35 0.97 Others 24.06 -37.46 -0.43 -1.01 -0.30 -2.53 -1.34 -14.03 -6.52 -2.88 Cash from Financing Activity -0.01 -0.98 2.14 -3.00 -2.38 0.75 2.45 -0.44 0.00 0.00 Net Cash Inflow / Outflow 3.06 -0.52 2.29 -2.96 -4.85 1.86 2.82 -0.22 2.61 -0.54 Opening Cash & Equivalents 5.70 6.22 3.93 6.89 11.74 9.89 7.07 7.28 4.67 5.22 Closing Cash & Equivalent 8.75 5.70 6.22 3.93 6.89 11.74 9.89 7.07 7.28 4.67

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.) 280.81 221.95 178.34 166.35 179.63 171.43 159.39 152.74 145.05 138.79 ROA 19.29% 17.77% 5.99% -6.46% 2.92% 5.35% 2.68% 3.49% 3.80% 2.72% ROE 23.44% 21.62% 7.23% -8.22% 3.91% 7.34% 3.61% 4.68% 5.13% 3.62% ROCE 31.09% 29.35% 9.55% -11.27% 3.91% 10.23% 6.41% 8.35% 10.29% 5.59% Fixed Asset Turnover 0.96 0.90 0.52 0.25 0.76 0.85 0.80 0.76 0.75 0.71 Receivable days 17.37 14.46 17.12 53.91 31.05 34.37 38.54 37.60 32.46 32.50 Inventory Days 6.12 6.13 10.84 24.28 9.08 9.96 12.99 12.99 11.66 12.28 Payable days 103.48 108.60 178.51 511.39 178.72 26.14 38.47 51.32 42.46 38.31 Cash Conversion Cycle -80.00 -88.01 -150.55 -433.20 -138.59 18.19 13.06 -0.74 1.67 6.46 Total Debt/Equity 0.00 0.00 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Interest Cover 1361.11 887.35 452.42 -228.22 86.38 154.31 130.70 59.37 13.68 34.92

Top Investors:

investor education and protection fund (iepf)

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