Login
Home
Charts
Search
Watchlist
Products

Espire Hospitality Ltd

ESPIRE·BSE
143.10-0.10%Wed, 23 Sept '26 11:10

Espire Hospitality Ltd

ESPIRE
BSE
143.10
-0.10%
|Wed, 23 Sept '26 11:10
SOICxStockScans Reports
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
214Cr
Close
Close Price
143.10
Industry
Industry
Hotels
PE
Price To Earnings
20.89
PS
Price To Sales
1.53
Revenue
Revenue
140Cr
Rev Gr TTM
Revenue Growth TTM
4.54%
PAT Gr TTM
PAT Growth TTM
-3.62%

Quarterly Results

Standalone
Numbers
Percentage
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
51110172041413219414337
Growth YoY
Revenue Growth YoY%
60.4113.422.474.3317.7259.4310.890.7-6.9-0.55.017.8
Expenses
ExpensesCr
399151733332421263830
Operating Profit
Operating ProfitCr
12124888-21557
OPM
OPM%
29.618.311.89.618.420.319.623.9-10.735.711.518.5
Other Income
Other IncomeCr
000100000163
Interest Expense
Interest ExpenseCr
000113231233
Depreciation
DepreciationCr
111222023244
PBT
PBTCr
01001462-61143
Tax
TaxCr
00-1001100301
PAT
PATCr
01101341-6843
Growth YoY
PAT Growth YoY%
190.9790.0552.9-95.7380.0213.5483.14,666.7-694.8193.6-6.083.2
NPM
NPM%
4.17.87.80.24.76.811.14.5-30.220.09.97.0
EPS
EPS
0.10.70.60.00.72.13.31.0-3.86.12.81.8
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
51110172041413219414337
Growth YoY
Revenue Growth YoY%
60.4113.422.474.3317.7259.4310.890.7-6.9-0.55.017.8
Expenses
ExpensesCr
399151733332421263830
Operating Profit
Operating ProfitCr
12124888-21557
OPM
OPM%
29.618.311.89.618.420.319.623.9-10.735.711.518.5
Other Income
Other IncomeCr
000100000163
Interest Expense
Interest ExpenseCr
000113231233
Depreciation
DepreciationCr
111222023244
PBT
PBTCr
01001462-61143
Tax
TaxCr
00-1001100301
PAT
PATCr
01101341-6843
Growth YoY
PAT Growth YoY%
190.9790.0552.9-95.7380.0213.5483.14,666.7-694.8193.6-6.083.2
NPM
NPM%
4.17.87.80.24.76.811.14.5-30.220.09.97.0
EPS
EPS
0.10.70.60.00.72.13.31.0-3.86.12.81.8

Profit & Loss

Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
00000021936120134140
Growth
Revenue Growth%
-39.6-72.0137.130.3-70.522.91,473.61,002.691.7234.312.34.5
Expenses
ExpensesCr
0000012152997109115
Operating Profit
Operating ProfitCr
00000-1047222524
OPM
OPM%
-33.9-120.21.0-28.4-150.8-598.0-9.819.219.418.818.717.5
Other Income
Other IncomeCr
0000001011710
Interest Expense
Interest ExpenseCr
0000000117109
Depreciation
DepreciationCr
00000003451112
PBT
PBTCr
00000-1003111213
Tax
TaxCr
000000000334
PAT
PATCr
00000-1003889
Growth
PAT Growth%
97.2-2.1105.6-1,886.4-35.5-575.788.0460.2805.0223.7-1.8-3.6
NPM
NPM%
-20.2-73.81.8-24.1-110.4-607.4-4.61.57.26.96.06.7
EPS
EPS
-0.1-0.10.0-0.1-0.1-0.5-0.10.21.96.05.56.8
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
00000021936120134140
Growth
Revenue Growth%
-39.6-72.0137.130.3-70.522.91,473.61,002.691.7234.312.34.5
Expenses
ExpensesCr
0000012152997109115
Operating Profit
Operating ProfitCr
00000-1047222524
OPM
OPM%
-33.9-120.21.0-28.4-150.8-598.0-9.819.219.418.818.717.5
Other Income
Other IncomeCr
0000001011710
Interest Expense
Interest ExpenseCr
0000000117109
Depreciation
DepreciationCr
00000003451112
PBT
PBTCr
00000-1003111213
Tax
TaxCr
000000000334
PAT
PATCr
00000-1003889
Growth
PAT Growth%
97.2-2.1105.6-1,886.4-35.5-575.788.0460.2805.0223.7-1.8-3.6
NPM
NPM%
-20.2-73.81.8-24.1-110.4-607.4-4.61.57.26.96.06.7
EPS
EPS
-0.1-0.10.0-0.1-0.1-0.5-0.10.21.96.05.56.8

Balance Sheet

Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
1414141414141414141515
Reserves
ReservesCr
-12-12-12-12-12-13-13-13-102936
Current Liabilities
Current LiabilitiesCr
000000211143356
Non Current Liabilities
Non Current LiabilitiesCr
00000051552105129
Total Liabilities
Total LiabilitiesCr
21111172670181236
Current Assets
Current AssetsCr
000001261473103
Non Current Assets
Non Current AssetsCr
11111062055109132
Total Assets
Total AssetsCr
21111172670181236
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
1414141414141414141515
Reserves
ReservesCr
-12-12-12-12-12-13-13-13-102936
Current Liabilities
Current LiabilitiesCr
000000211143356
Non Current Liabilities
Non Current LiabilitiesCr
00000051552105129
Total Liabilities
Total LiabilitiesCr
21111172670181236
Current Assets
Current AssetsCr
000001261473103
Non Current Assets
Non Current AssetsCr
11111062055109132
Total Assets
Total AssetsCr
21111172670181236

Cash Flow

Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
000000163-193
Investing Cash Flow
Investing Cash FlowCr
000000-4-10-36-26-24
Financing Cash Flow
Financing Cash FlowCr
00000034334522
Net Cash Flow
Net Cash FlowCr
00000000000
Free Cash Flow
Free Cash FlowCr
000000-3-4-32-43-24
CFO To PAT
CFO To PAT%
-268.4160.3-2,531.0-170.2147.9-1.4-1,207.02,003.3132.4-228.433.6
CFO To EBITDA
CFO To EBITDA%
-159.998.4-4,285.5-143.9108.3-1.4-569.0157.848.8-84.110.9
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
000000163-193
Investing Cash Flow
Investing Cash FlowCr
000000-4-10-36-26-24
Financing Cash Flow
Financing Cash FlowCr
00000034334522
Net Cash Flow
Net Cash FlowCr
00000000000
Free Cash Flow
Free Cash FlowCr
000000-3-4-32-43-24
CFO To PAT
CFO To PAT%
-268.4160.3-2,531.0-170.2147.9-1.4-1,207.02,003.3132.4-228.433.6
CFO To EBITDA
CFO To EBITDA%
-159.998.4-4,285.5-143.9108.3-1.4-569.0157.848.8-84.110.9

Ratios

Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
13921229675388214
Price To Earnings
Price To Earnings
75.189.981.647.820.9
Price To Sales
Price To Sales
55.877.91.16.45.62.91.5
Price To Book
Price To Book
9.014.128.269.115.57.64.2
EV To EBITDA
EV To EBITDA
5,424.1-13.310.840.734.620.914.7
Profitability Ratios
Profitability Ratios
GPM
GPM%
24.9100.0100.0100.0100.0100.070.281.277.682.682.482.4
OPM
OPM%
-33.9-120.21.0-28.4-150.8-598.0-9.819.219.418.818.717.5
NPM
NPM%
-20.2-73.81.8-24.1-110.4-607.4-4.61.57.26.96.06.7
ROCE
ROCE%
-6.9-6.90.4-5.6-10.1-105.43.76.16.911.811.011.0
ROE
ROE%
-4.6-4.90.3-5.2-7.6-107.3-14.837.577.119.015.915.9
ROA
ROA%
-4.5-4.80.3-5.1-7.3-104.0-1.11.13.74.63.53.5
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
13921229675388214
Price To Earnings
Price To Earnings
75.189.981.647.820.9
Price To Sales
Price To Sales
55.877.91.16.45.62.91.5
Price To Book
Price To Book
9.014.128.269.115.57.64.2
EV To EBITDA
EV To EBITDA
5,424.1-13.310.840.734.620.914.7
Profitability Ratios
Profitability Ratios
GPM
GPM%
24.9100.0100.0100.0100.0100.070.281.277.682.682.482.4
OPM
OPM%
-33.9-120.21.0-28.4-150.8-598.0-9.819.219.418.818.717.5
NPM
NPM%
-20.2-73.81.8-24.1-110.4-607.4-4.61.57.26.96.06.7
ROCE
ROCE%
-6.9-6.90.4-5.6-10.1-105.43.76.16.911.811.011.0
ROE
ROE%
-4.6-4.90.3-5.2-7.6-107.3-14.837.577.119.015.915.9
ROA
ROA%
-4.5-4.80.3-5.1-7.3-104.0-1.11.13.74.63.53.5
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Espire Hospitality is a hotel owner-operator that transformed itself from a decades-old real-estate company into a multi-brand hospitality player in just a few years, beginning with a single leased resort in Jim Corbett in late 2021. The company consolidated the hotel businesses of the privately held Espire Group under one listed roof, then brought a 14th-century heritage fort operating as a Six Senses into its portfolio - a pattern of using group relationships and lease or revenue-share arrangements to add properties without always buying them outright. That approach - a mix of owned and operated hotels, multiple price tiers, and a pipeline built through partnerships rather than pure construction - explains how the company has scaled from zero to a nationwide presence in under five years. # Business segments Three tiers of hotels under one roof - an ultra-luxury heritage fort, a homegrown boutique luxury brand, and a mid-market resort chain - all operated through a mix of ownership, leases, and revenue-share deals that keep the asset base light. ## 1. Country Inn Hotels and Resorts: the volume engine **A mid-market resort chain that is the company’s largest brand by property count, using a licensed brand name and a mix of lease, revenue-share, and management agreements to spread quickly across leisure and spiritual destinations.** - **Licensed brand, not owned** - the ‘Country Inn’ name is used on a royalty basis under a brand-licensing agreement with a third party, so the company pays for the right to use a recognised mid-market label rather than building brand equity from scratch. - **Three tiers within one brand** - properties are internally sorted into Country Inn Hotels, Country Inn Premier, and Country Inn Express, letting the company serve different price points under the same umbrella without confusing guests. - **Asset-light expansion** - the company runs Country Inn properties through lease arrangements, revenue-share agreements, management agreements, and brand-licensing deals where it grants the brand to third-party hotel owners for a license fee, meaning it can add rooms without always putting up the capital to buy or build. - **Spiritual-circuit positioning** - Country Inn Anant in Ayodhya, opened in September 2024, is the closest hotel to Ayodhya airport and sits 5 km from Ram Mandir, placing it directly on one of India’s fastest-growing pilgrimage routes. ## 2. Zana Luxury Resorts: the homegrown luxury play **An in-house developed boutique luxury brand, launched in 2022, that now spans five properties across Rajasthan and Uttarakhand and is positioned as the company’s bridge between mid-market and ultra-luxury.** - **Built, not bought** - unlike the Six Senses property, Zana is the company’s own brand, developed from scratch to capture the “discerning traveller” in the luxury and upscale segment. - **Lakes, forests, and rivers** - the portfolio clusters around high-pull tourism backdrops: Udai Sagar Lake in Udaipur, the forest edge in Ranthambore, the Ganges in Rishikesh, and the Corbett landscape in Uttarakhand, giving each property a distinct natural setting. - **Flexible operating models** - Zana properties are run through a mix of lease, revenue-share, and management agreements, the same playbook used for Country Inn, so the brand can grow without the company having to own every building. - **Award-winning boutique positioning** - the brand is described as “multi-award winning” and “opulent boutique,” targeting guests who want a luxury experience but at a smaller, more intimate scale than a large chain hotel. ## 3. Six Senses Fort Barwara: the ultra-luxury flagship **A 14th-century heritage fort in Ranthambore, operated by InterContinental Hotels Group under the Six Senses brand, that serves as the pinnacle of the company’s portfolio and its most visible statement of ambition.** - **A fort, not a hotel building** - the property is a conserved 14th-century fort originally owned by a Rajasthani royal family, incorporating two palaces and two temples within its walls, which makes it a destination in itself rather than just a place to sleep. - **Operated by a global luxury specialist** - InterContinental Hotels Group (IHG) runs the resort under the Six Senses brand, so Espire Hospitality owns the asset but relies on one of the world’s most recognised luxury operators to manage the guest experience. - **Consolidated, not acquired outright** - the property came into the listed company through a business consolidation with Espire Resorts Private Limited, a related party that holds the leasehold rights to the fort, rather than through a conventional third-party purchase. - **India’s most acclaimed luxury resort** - the company describes it as “India’s most magnificent luxury retreat” and its “newest and most acclaimed luxury resort,” positioning it as the brand halo that lifts the profile of every other property in the portfolio. ## 4. The development pipeline: future keys under construction **A slate of over 20 properties in advanced negotiation across business hubs, spiritual circuits, and leisure destinations, plus a signed JW Marriott resort, that together promise to more than double the company’s room count.** - **JW Marriott in Mathura** - Marriott International has signed an agreement to bring the JW Marriott brand to a 14-acre resort at Kosi Kalan, anticipated to open in January 2029, marking the company’s entry into internationally branded upper-upscale hospitality beyond Six Senses. - **Over 900 keys in the immediate pipeline** - as of Q1 FY26, the company had new hotels planned in Udaipur, North Goa, Dehradun, Ghaziabad, Vrindavan, Mussoorie, Navi Mumbai, Gurugram, Lucknow, Amritsar, Rishikesh, and Bengaluru, cumulatively adding more than 900 rooms. - **Three geographies, one strategy** - the company is targeting business hubs (Mumbai, Ahmedabad, Chennai, Bengaluru, Lucknow, Amritsar, Bhopal, Jaipur, Gurugram, Ranchi, Chandigarh, Pune, Noida), spiritual circuits (Rishikesh, Puri, Varanasi, Haridwar), and leisure destinations (Sikkim, Dehradun, Goa, Ootacamund, Dharamshala, McLeodganj), spreading risk across different demand drivers. - **A land-bank merger in the works** - the company is in advanced stages of finalising a proposal to merge an associate company that holds a sizeable land bank at a prominent location, which would give it direct access to development-ready sites without open-market purchases. # Group structure and partners **The company sits inside a private multi-sector conglomerate and uses related-party relationships - leases, loans, and a brand consolidation - to access properties and capital that a standalone hotel company could not easily reach.** - **No subsidiaries, but a web of related parties** - as of FY25, the company has no subsidiaries or joint ventures, but it transacts with over a dozen related entities including Espire Resorts Private Limited (the leaseholder of Fort Barwara), Espire Conglomerate Private Limited, Forest Fern Hospitality Private Limited, and Espire Reality Limited, all under significant influence of key managerial personnel. - **The Fort Barwara consolidation was a group transaction** - the Six Senses property came into the listed company through a consolidation with Espire Resorts Private Limited, a related party, not an arm’s-length acquisition, which is how a company of this scale gained an ultra-luxury flagship. - **Funding flows through group channels** - the company has borrowed from Forest Fern Hospitality Private Limited, issued debentures to Espire Conglomerate Private Limited, and has a borrowing arrangement with Espire Reality Limited, meaning a portion of its capital comes from within the group rather than solely from banks or public markets. - **A wholly owned procurement subsidiary** - the company incorporated Espire Procurement Private Limited to handle procurement and trading of operating supplies and hospitality-related goods, centralising purchasing for the group’s hotels.

Documents — Espire Hospitality Ltd

  • Q3 FY2024 Quarterly Result (Dec 2023, PDF): https://www.stockscans.in/document/osf8ot8tfjai4cmg13hv11eu.pdf
  • Q2 FY2024 Quarterly Result (Sep 2023, PDF): https://www.stockscans.in/document/tk5bx6duaok9j39ffxjsiw62.pdf
  • Q1 FY2024 Quarterly Result (Jun 2023, PDF): https://www.stockscans.in/document/9ouitresef69ng6clnx8zdjv.pdf
  • Q4 FY2023 Quarterly Result (Mar 2023, PDF): https://www.stockscans.in/document/lhjt9mr5btqhdrzj3mak0v3n.pdf
  • Q3 FY2023 Quarterly Result (Dec 2022, PDF): https://www.stockscans.in/document/08bti6vwxqii7s2f06i32tsl.pdf
  • Q2 FY2023 Quarterly Result (Sep 2022, PDF): https://www.stockscans.in/document/dqtxyghus2hj5trxok4mboes.pdf
  • Q1 FY2023 Quarterly Result (Jun 2022, PDF): https://www.stockscans.in/document/x53dqhi4vhmsym2tvambdl9k.pdf
  • Q3 FY2022 Quarterly Result (Dec 2021, PDF): https://www.stockscans.in/document/gbfz58xufpe9tnkm76z7wvv7.pdf
  • Q3 FY2025 Investor Presentation (Dec 2024, PDF): https://www.stockscans.in/document/auncjlj2pxd2a2ug809sy8z3.pdf
  • Q2 FY2025 Investor Presentation (Sep 2024, PDF): https://www.stockscans.in/document/vy8e9i8k403j46u1crdb8h1d.pdf
  • FY2026 Annual Report (PDF): https://www.stockscans.in/document/aep4m5aa6wcia28w6jm7k17t.pdf
  • FY2025 Annual Report (PDF): https://www.stockscans.in/document/21o99obwdgi9olihrzysvjq2.pdf
  • FY2024 Annual Report (PDF): https://www.stockscans.in/document/dlje3subki2mvn9plkwi4y1p.pdf
  • FY2023 Annual Report (PDF): https://www.stockscans.in/document/0auosao7bz1ie4ip9gs49mgw.pdf
  • FY2022 Annual Report (PDF): https://www.stockscans.in/document/9lmwyi7prb9og0k3narw30rh.pdf
  • FY2021 Annual Report (PDF): https://www.stockscans.in/document/ie6vwpyrkff0pklj6bbye5tu.pdf
  • FY2020 Annual Report (PDF): https://www.stockscans.in/document/vh591kiypra4aiv3s6mj03al.pdf