| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 26 | 34 | 36 | 23 | 24 | 39 | 49 | 25 | 24 | 42 | 49 | 34 | |
Growth YoY Revenue Growth YoY% | 46.2 | 18.9 | 29.4 | -9.7 | -5.5 | 15.7 | 38.1 | 8.7 | -2.3 | 7.1 | -1.1 | 35.5 |
| 16 | 18 | 20 | 14 | 14 | 20 | 27 | 15 | 16 | 22 | 27 | 21 | |
| 10 | 16 | 16 | 9 | 10 | 19 | 22 | 10 | 8 | 20 | 22 | 13 | |
OPM OPM% | 38.7 | 47.2 | 44.5 | 38.4 | 41.1 | 48.1 | 44.2 | 40.1 | 34.5 | 46.9 | 44.9 | 36.9 |
| 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 2 | 1 | 2 | 2 | 2 | 1 | 2 | 3 |
PBT PBTCr | 9 | 15 | 15 | 9 | 10 | 18 | 21 | 10 | 8 | 19 | 21 | 11 |
| 2 | 4 | 4 | 2 | 2 | 5 | 5 | 3 | 2 | 5 | 5 | 3 | |
| 7 | 11 | 12 | 6 | 7 | 14 | 16 | 8 | 6 | 14 | 15 | 8 | |
Growth YoY PAT Growth YoY% | 130.3 | 36.3 | 52.7 | 2.1 | 5.3 | 20.0 | 38.5 | 17.9 | -15.6 | 4.9 | -4.4 | 8.8 |
NPM NPM% | 26.4 | 33.6 | 32.6 | 28.0 | 29.4 | 34.9 | 32.7 | 30.3 | 25.4 | 34.2 | 31.6 | 24.3 |
| 52.6 | 87.0 | 89.2 | 49.5 | 55.4 | 104.3 | 123.5 | 58.3 | 46.8 | 109.5 | 118.0 | 63.5 |
| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 26 | 34 | 36 | 23 | 24 | 39 | 49 | 25 | 24 | 42 | 49 | 34 | |
Growth YoY Revenue Growth YoY% | 46.2 | 18.9 | 29.4 | -9.7 | -5.5 | 15.7 | 38.1 | 8.7 | -2.3 | 7.1 | -1.1 | 35.5 |
| 16 | 18 | 20 | 14 | 14 | 20 | 27 | 15 | 16 | 22 | 27 | 21 | |
| 10 | 16 | 16 | 9 | 10 | 19 | 22 | 10 | 8 | 20 | 22 | 13 | |
OPM OPM% | 38.7 | 47.2 | 44.5 | 38.4 | 41.1 | 48.1 | 44.2 | 40.1 | 34.5 | 46.9 | 44.9 | 36.9 |
| 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 2 | 1 | 2 | 2 | 2 | 1 | 2 | 3 |
PBT PBTCr | 9 | 15 | 15 | 9 | 10 | 18 | 21 | 10 | 8 | 19 | 21 | 11 |
| 2 | 4 | 4 | 2 | 2 | 5 | 5 | 3 | 2 | 5 | 5 | 3 | |
| 7 | 11 | 12 | 6 | 7 | 14 | 16 | 8 | 6 | 14 | 15 | 8 | |
Growth YoY PAT Growth YoY% | 130.3 | 36.3 | 52.7 | 2.1 | 5.3 | 20.0 | 38.5 | 17.9 | -15.6 | 4.9 | -4.4 | 8.8 |
NPM NPM% | 26.4 | 33.6 | 32.6 | 28.0 | 29.4 | 34.9 | 32.7 | 30.3 | 25.4 | 34.2 | 31.6 | 24.3 |
| 52.6 | 87.0 | 89.2 | 49.5 | 55.4 | 104.3 | 123.5 | 58.3 | 46.8 | 109.5 | 118.0 | 63.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 50 | 50 | 47 | 60 | 64 | 24 | 50 | 93 | 121 | 135 | 139 | 148 |
Growth Revenue Growth% | 6.4 | -1.3 | -4.3 | 25.8 | 6.6 | -61.9 | 105.6 | 87.3 | 29.2 | 12.4 | 2.7 | 7.7 |
| 35 | 36 | 36 | 42 | 43 | 24 | 35 | 57 | 69 | 76 | 80 | 86 | |
| 15 | 14 | 11 | 17 | 21 | 0 | 15 | 36 | 51 | 59 | 60 | 62 | |
OPM OPM% | 29.5 | 27.9 | 23.8 | 29.3 | 32.6 | 1.6 | 29.3 | 38.7 | 42.4 | 43.8 | 42.9 | 42.0 |
| 1 | 2 | 1 | 1 | 0 | 1 | 0 | 2 | 3 | 5 | 6 | 5 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 3 | 5 | 4 | 5 | 6 | 7 | 6 | 6 | 6 | 6 | 7 | 8 |
PBT PBTCr | 13 | 11 | 8 | 12 | 14 | -7 | 8 | 31 | 48 | 58 | 58 | 59 |
| 5 | 4 | 1 | 3 | 3 | -2 | 2 | 8 | 12 | 15 | 15 | 15 | |
PAT PATCr | 8 | 7 | 6 | 9 | 11 | -5 | 6 | 23 | 36 | 43 | 43 | 44 |
Growth PAT Growth% | -8.1 | -19.6 | -4.9 | 34.5 | 21.7 | -149.3 | 208.1 | 313.6 | 54.2 | 20.0 | 0.0 | -1.1 |
NPM NPM% | 16.9 | 13.8 | 13.7 | 14.6 | 16.7 | -21.6 | 11.3 | 25.1 | 29.9 | 31.9 | 31.1 | 29.7 |
| 65.2 | 52.4 | 49.9 | 67.1 | 81.6 | -40.2 | 43.5 | 179.8 | 277.3 | 332.7 | 332.6 | 337.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 50 | 50 | 47 | 60 | 64 | 24 | 50 | 93 | 121 | 135 | 139 | 148 |
Growth Revenue Growth% | 6.4 | -1.3 | -4.3 | 25.8 | 6.6 | -61.9 | 105.6 | 87.3 | 29.2 | 12.4 | 2.7 | 7.7 |
| 35 | 36 | 36 | 42 | 43 | 24 | 35 | 57 | 69 | 76 | 80 | 86 | |
| 15 | 14 | 11 | 17 | 21 | 0 | 15 | 36 | 51 | 59 | 60 | 62 | |
OPM OPM% | 29.5 | 27.9 | 23.8 | 29.3 | 32.6 | 1.6 | 29.3 | 38.7 | 42.4 | 43.8 | 42.9 | 42.0 |
| 1 | 2 | 1 | 1 | 0 | 1 | 0 | 2 | 3 | 5 | 6 | 5 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 3 | 5 | 4 | 5 | 6 | 7 | 6 | 6 | 6 | 6 | 7 | 8 |
PBT PBTCr | 13 | 11 | 8 | 12 | 14 | -7 | 8 | 31 | 48 | 58 | 58 | 59 |
| 5 | 4 | 1 | 3 | 3 | -2 | 2 | 8 | 12 | 15 | 15 | 15 | |
PAT PATCr | 8 | 7 | 6 | 9 | 11 | -5 | 6 | 23 | 36 | 43 | 43 | 44 |
Growth PAT Growth% | -8.1 | -19.6 | -4.9 | 34.5 | 21.7 | -149.3 | 208.1 | 313.6 | 54.2 | 20.0 | 0.0 | -1.1 |
NPM NPM% | 16.9 | 13.8 | 13.7 | 14.6 | 16.7 | -21.6 | 11.3 | 25.1 | 29.9 | 31.9 | 31.1 | 29.7 |
| 65.2 | 52.4 | 49.9 | 67.1 | 81.6 | -40.2 | 43.5 | 179.8 | 277.3 | 332.7 | 332.6 | 337.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Reserves ReservesCr | 56 | 60 | 64 | 70 | 77 | 71 | 77 | 98 | 132 | 171 | 211 |
| 8 | 10 | 18 | 18 | 17 | 11 | 8 | 11 | 14 | 14 | 34 | |
| 6 | 8 | 6 | 7 | 10 | 8 | 10 | 10 | 9 | 9 | 10 | |
| 71 | 79 | 89 | 97 | 105 | 91 | 95 | 120 | 156 | 195 | 257 | |
| 23 | 30 | 14 | 10 | 11 | 5 | 10 | 39 | 62 | 103 | 97 | |
| 48 | 49 | 75 | 86 | 94 | 86 | 85 | 82 | 95 | 92 | 160 | |
| 71 | 79 | 89 | 97 | 105 | 91 | 95 | 120 | 156 | 195 | 257 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Reserves ReservesCr | 56 | 60 | 64 | 70 | 77 | 71 | 77 | 98 | 132 | 171 | 211 |
| 8 | 10 | 18 | 18 | 17 | 11 | 8 | 11 | 14 | 14 | 34 | |
| 6 | 8 | 6 | 7 | 10 | 8 | 10 | 10 | 9 | 9 | 10 | |
| 71 | 79 | 89 | 97 | 105 | 91 | 95 | 120 | 156 | 195 | 257 | |
| 23 | 30 | 14 | 10 | 11 | 5 | 10 | 39 | 62 | 103 | 97 | |
| 48 | 49 | 75 | 86 | 94 | 86 | 85 | 82 | 95 | 92 | 160 | |
| 71 | 79 | 89 | 97 | 105 | 91 | 95 | 120 | 156 | 195 | 257 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 10 | 11 | 9 | 16 | 17 | 2 | 16 | 28 | 41 | 42 | 49 | |
| -6 | -12 | -8 | -16 | -13 | -1 | -11 | -17 | -25 | -43 | -59 | |
| -3 | -3 | 3 | -3 | -3 | -2 | -6 | -2 | -3 | -4 | -4 | |
Net Cash Flow Net Cash FlowCr | 0 | -4 | 3 | -4 | 1 | -1 | 0 | 9 | 12 | -5 | -14 |
Free Cash Flow Free Cash FlowCr | 6 | 8 | -19 | -1 | 2 | 1 | 16 | 26 | 29 | 24 | -11 |
CFO To PAT CFO To PAT% | 114.6 | 159.1 | 134.3 | 180.4 | 158.0 | -39.6 | 286.2 | 118.9 | 112.5 | 96.8 | 112.7 |
CFO To EBITDA CFO To EBITDA% | 65.7 | 78.5 | 77.1 | 90.2 | 80.8 | 526.9 | 110.7 | 76.9 | 79.3 | 70.6 | 81.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 10 | 11 | 9 | 16 | 17 | 2 | 16 | 28 | 41 | 42 | 49 | |
| -6 | -12 | -8 | -16 | -13 | -1 | -11 | -17 | -25 | -43 | -59 | |
| -3 | -3 | 3 | -3 | -3 | -2 | -6 | -2 | -3 | -4 | -4 | |
Net Cash Flow Net Cash FlowCr | 0 | -4 | 3 | -4 | 1 | -1 | 0 | 9 | 12 | -5 | -14 |
Free Cash Flow Free Cash FlowCr | 6 | 8 | -19 | -1 | 2 | 1 | 16 | 26 | 29 | 24 | -11 |
CFO To PAT CFO To PAT% | 114.6 | 159.1 | 134.3 | 180.4 | 158.0 | -39.6 | 286.2 | 118.9 | 112.5 | 96.8 | 112.7 |
CFO To EBITDA CFO To EBITDA% | 65.7 | 78.5 | 77.1 | 90.2 | 80.8 | 526.9 | 110.7 | 76.9 | 79.3 | 70.6 | 81.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 129 | 163 | 150 | 204 | 168 | 166 | 265 | 422 | 1,129 | 1,454 | 1,213 | 1,352 |
Price To Earnings Price To Earnings | 15.3 | 23.9 | 23.1 | 23.3 | 15.8 | 46.9 | 18.1 | 31.3 | 33.6 | 28.1 | 30.8 | |
Price To Sales Price To Sales | 2.6 | 3.3 | 3.1 | 3.4 | 2.6 | 6.9 | 5.3 | 4.5 | 9.4 | 10.7 | 8.7 | 9.1 |
Price To Book Price To Book | 2.3 | 2.7 | 2.3 | 2.8 | 2.1 | 2.3 | 3.4 | 4.2 | 8.5 | 8.4 | 5.7 | 6.4 |
EV To EBITDA EV To EBITDA | 8.0 | 10.9 | 13.1 | 11.8 | 8.4 | 442.3 | 17.9 | 10.9 | 21.2 | 23.1 | 19.1 | 20.5 |
GPM GPM% | 69.7 | 68.1 | 67.0 | 67.3 | 71.1 | 61.3 | 67.9 | 74.8 | 77.8 | 76.5 | 76.7 | 76.7 |
OPM OPM% | 29.5 | 27.9 | 23.8 | 29.3 | 32.6 | 1.6 | 29.3 | 38.7 | 42.4 | 43.8 | 42.9 | 42.0 |
NPM NPM% | 16.9 | 13.8 | 13.7 | 14.6 | 16.7 | -21.6 | 11.3 | 25.1 | 29.9 | 31.9 | 31.1 | 29.7 |
ROCE ROCE% | 22.8 | 17.6 | 11.3 | 16.9 | 16.7 | -7.3 | 10.3 | 30.6 | 35.4 | 33.1 | 27.0 | 27.0 |
ROE ROE% | 14.7 | 11.2 | 9.9 | 12.2 | 13.6 | -7.2 | 7.3 | 23.4 | 27.1 | 25.0 | 20.3 | 20.3 |
ROA ROA% | 11.9 | 8.7 | 7.3 | 9.0 | 10.1 | -5.8 | 6.0 | 19.4 | 23.1 | 22.1 | 16.8 | 16.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 129 | 163 | 150 | 204 | 168 | 166 | 265 | 422 | 1,129 | 1,454 | 1,213 | 1,352 |
Price To Earnings Price To Earnings | 15.3 | 23.9 | 23.1 | 23.3 | 15.8 | 46.9 | 18.1 | 31.3 | 33.6 | 28.1 | 30.8 | |
Price To Sales Price To Sales | 2.6 | 3.3 | 3.1 | 3.4 | 2.6 | 6.9 | 5.3 | 4.5 | 9.4 | 10.7 | 8.7 | 9.1 |
Price To Book Price To Book | 2.3 | 2.7 | 2.3 | 2.8 | 2.1 | 2.3 | 3.4 | 4.2 | 8.5 | 8.4 | 5.7 | 6.4 |
EV To EBITDA EV To EBITDA | 8.0 | 10.9 | 13.1 | 11.8 | 8.4 | 442.3 | 17.9 | 10.9 | 21.2 | 23.1 | 19.1 | 20.5 |
GPM GPM% | 69.7 | 68.1 | 67.0 | 67.3 | 71.1 | 61.3 | 67.9 | 74.8 | 77.8 | 76.5 | 76.7 | 76.7 |
OPM OPM% | 29.5 | 27.9 | 23.8 | 29.3 | 32.6 | 1.6 | 29.3 | 38.7 | 42.4 | 43.8 | 42.9 | 42.0 |
NPM NPM% | 16.9 | 13.8 | 13.7 | 14.6 | 16.7 | -21.6 | 11.3 | 25.1 | 29.9 | 31.9 | 31.1 | 29.7 |
ROCE ROCE% | 22.8 | 17.6 | 11.3 | 16.9 | 16.7 | -7.3 | 10.3 | 30.6 | 35.4 | 33.1 | 27.0 | 27.0 |
ROE ROE% | 14.7 | 11.2 | 9.9 | 12.2 | 13.6 | -7.2 | 7.3 | 23.4 | 27.1 | 25.0 | 20.3 | 20.3 |
ROA ROA% | 11.9 | 8.7 | 7.3 | 9.0 | 10.1 | -5.8 | 6.0 | 19.4 | 23.1 | 22.1 | 16.8 | 16.8 |
Documents — Benares Hotels Ltd
Concall Transcript Summaries — Benares Hotels Ltd