Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Mac Hotels Ltd

MACH
BSE
84.50
8.33%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Mac Hotels Ltd

MACH
BSE
84.50
8.33%
29 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
48Cr
Close
Close Price
84.50
Industry
Industry
Hotels
PE
Price To Earnings
92.86
PS
Price To Sales
10.37
Revenue
Revenue
5Cr
Rev Gr TTM
Revenue Growth TTM
-1.29%
PAT Gr TTM
PAT Growth TTM
-67.33%
Peer Comparison
How does MACH stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
MACH
VS

Quarterly Results

Standalone
Numbers
Percentage
QuarterMar 2020Sep 2020Mar 2021Sep 2021Mar 2022Sep 2022Mar 2023Sep 2023Mar 2024Sep 2024Mar 2025Sep 2025
Revenue
RevenueCr
302132323122
Growth YoY
Revenue Growth YoY%
-97.3-31.9240.049.7309.821.417.24.0-49.8-27.571.5
Expenses
ExpensesCr
322233232121
Operating Profit
Operating ProfitCr
0-2-1-1-1-11-11001
OPM
OPM%
0.0-1,120.0-27.6-213.7-25.8-32.143.2-26.940.939.813.365.9
Other Income
Other IncomeCr
000000000000
Interest Expense
Interest ExpenseCr
000000000000
Depreciation
DepreciationCr
000000000001
PBT
PBTCr
0-2-1-1-1-11-11001
Tax
TaxCr
000000000000
PAT
PATCr
0-2-1-1-1-11-11000
Growth YoY
PAT Growth YoY%
-719.4-194.429.2-84.931.6186.70.047.1126.9-97.684.0
NPM
NPM%
-6.8-1,280.0-29.3-266.7-36.2-44.525.8-38.036.520.31.221.8
EPS
EPS
-0.60.00.0-4.5-3.3-3.12.8-3.14.20.80.10.8

Profit & Loss

Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
223478235645
Growth
Revenue Growth%
15.715.867.433.965.322.5-76.464.766.810.8-37.723.5
Expenses
ExpensesCr
213348455533
Operating Profit
Operating ProfitCr
001131-2-21112
OPM
OPM%
4.622.018.228.240.29.0-111.0-55.214.014.022.237.5
Other Income
Other IncomeCr
000000000000
Interest Expense
Interest ExpenseCr
000000000000
Depreciation
DepreciationCr
000000000001
PBT
PBTCr
000120-3-20002
Tax
TaxCr
000010000000
PAT
PATCr
000010-2-20000
Growth
PAT Growth%
-12.1-46.0194.2227.1204.3-90.6-2,005.44.596.8517.2-11.575.5
NPM
NPM%
5.52.54.510.920.11.6-125.1-72.5-1.45.37.510.7
EPS
EPS
27.014.00.51.54.50.4-8.2-7.8-0.31.10.50.9

Balance Sheet

Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Equity Capital
Equity CapitalCr
00333333336
Reserves
ReservesCr
000122-1-3-3-36
Current Liabilities
Current LiabilitiesCr
21112325564
Non Current Liabilities
Non Current LiabilitiesCr
11221222221
Total Liabilities
Total LiabilitiesCr
3266810777817
Current Assets
Current AssetsCr
11123311127
Non Current Assets
Non Current AssetsCr
22556766659
Total Assets
Total AssetsCr
3266810777817

Cash Flow

Standalone
Financial YearMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
0121-1111-4
Investing Cash Flow
Investing Cash FlowCr
30-2-21000-1
Financing Cash Flow
Financing Cash FlowCr
30-11000-110
Net Cash Flow
Net Cash FlowCr
600000015
Free Cash Flow
Free Cash FlowCr
3011-2001-5
CFO To PAT
CFO To PAT%
159.5153.3131.31,082.955.8-24.6-762.8380.9-1,341.2
CFO To EBITDA
CFO To EBITDA%
39.159.465.6186.162.9-32.276.5143.7-453.4

Ratios

Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
000028220991126
Price To Earnings
Price To Earnings
0.00.00.00.020.2173.30.00.00.036.4176.4
Price To Sales
Price To Sales
0.00.00.00.04.12.70.02.81.71.97.1
Price To Book
Price To Book
0.00.00.00.05.84.70.0-2,985.0-114.848.44.3
EV To EBITDA
EV To EBITDA
12.53.13.11.510.632.8-1.1-6.415.115.126.4
Profitability Ratios
Profitability Ratios
GPM
GPM%
78.978.682.889.092.388.388.31.966.665.381.1
OPM
OPM%
4.622.018.228.240.29.0-111.0-55.214.014.022.2
NPM
NPM%
5.52.54.510.920.11.6-125.1-72.5-1.45.37.5
ROCE
ROCE%
16.613.58.014.236.64.8-53.1-83.621.025.14.4
ROE
ROE%
38.117.14.512.728.82.7-104.957,102.494.9133.82.4
ROA
ROA%
2.91.92.57.316.11.3-35.6-34.1-1.14.11.7
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Mac Hotels Limited is a Goa-based hospitality enterprise with over **35 years** of experience in the ownership, operation, and management of hotels, resorts, and restaurants. Strategically positioned in the high-traffic tourism corridor of Calangute, the company is currently undergoing a significant corporate transformation. This evolution involves a transition from a pure-play hospitality operator into a diversified investment and real estate entity, supported by aggressive capital raising and an expanded regulatory mandate to enter sectors such as fine chemicals and API manufacturing. --- ### **Core Hospitality Operations & Asset Portfolio** The company’s current operational footprint is concentrated in the premium tourism market of North Goa. Its business model is bifurcated into two primary revenue streams: **Room Services** and **Restaurant Services**. * **Flagship Asset:** The company operates and manages **Resort Park Avenue**, a prominent property located on Baga Road, Calangute, Goa. * **Strategic Management Partnership:** Since **September 2017**, the company has maintained a **Management Services Agreement (OYO Agreement)** with Alcott Town Planners Private Limited. This partnership governs day-to-day operations, maintenance, and food and beverage (F&B) services, leveraging external expertise to optimize occupancy and service delivery. * **Promoter Expertise:** The leadership team, headed by **Edwin Cotta (Chairman)** and **Edgar Cotta (Managing Director)**, brings **28 years** of specialized industry experience to the group. #### **Corporate Structure and Associate Entities** Mac Hotels operates within a synergistic ecosystem of hospitality and training entities: | Entity | Relationship | Nature of Business | | :--- | :--- | :--- | | **Hotel Miramar Comfort Private Limited** | **Holding Company** | Hospitality Operations | | **Mac Leisure Ventures Private Limited** | Associate Concern | Hospitality & Leisure Services | | **Mac Hospitality Academy LLP** | Associate Concern | Vocational Training & Education | | **Resort Park Avenue** | Managed Property | Resort & Restaurant Operations | --- ### **Strategic Pivot: Diversification and Capital Expansion** In **February 2026**, the Board of Directors initiated a multi-pronged strategy to scale the company’s balance sheet and diversify its industrial footprint. #### **1. Expansion of Business Objects** The company has amended its **Memorandum of Association (MoA)** to facilitate entry into high-growth sectors beyond hospitality. New authorized activities include: * **Chemicals & Pharmaceuticals:** Manufacturing and trading of **Fine Chemicals, API (Active Pharmaceutical Ingredients), intermediates**, and organic/inorganic compounds. * **Luxury Goods:** Trading and manufacturing interests in **diamonds**. #### **2. Capital Raising Initiatives** To fund this expansion, the company has significantly increased its capital base: * **Authorized Share Capital:** Doubled from **Rs. 9 Crore** to **Rs. 18 Crore** (comprising **1.8 Crore** equity shares). * **Preferential Equity Issue:** Issuance of **48,00,500** shares at **Rs. 45** per share (including a **Rs. 35** premium), totaling **Rs. 21.60 Crore**. * **Convertible Warrants:** Issuance of **73,68,712** warrants at **Rs. 45** each, totaling **Rs. 33.16 Crore**. These warrants require a **25% upfront payment** (**Rs. 11.25**) and are convertible within **18 months**. #### **3. Strategic Acquisitions and Asset Integration** * **Herald Technocraft Private Limited (HTPL):** Provisional approval has been granted for the acquisition of approximately **25% of the share capital** of HTPL. * **Asset-for-Equity Swaps:** The company previously integrated **immovable assets** from promoters by allotting **31,85,712** shares at **Rs. 42** per share, strengthening the physical asset base of the balance sheet. --- ### **Financial Performance and Capital Structure** While the company has faced top-line volatility, it has successfully transitioned from a loss-making entity to a profitable one over the last three fiscal cycles. #### **Three-Year Financial Summary** | Particulars (₹ in Lakhs) | FY 2024-25 | FY 2023-24 | FY 2022-23 | | :--- | :--- | :--- | :--- | | **Revenue from Operations** | **371.66** | **596.84** | **538.40** | | **Profit Before Tax (PBT)** | **40.04** | **28.35** | **20.93** | | **Profit After Tax (PAT)** | **27.92** | **31.54** | **(7.56)** | | **Total Comprehensive Income** | **27.92** | **31.54** | **(7.56)** | #### **Key Financial Observations** * **Profitability:** The company achieved a turnaround from a **loss of ₹7.56 Lakhs** in FY23 to a **PAT of ₹27.92 Lakhs** in FY25. * **Revenue Trends:** FY25 saw a **37.7% contraction** in revenue compared to FY24, primarily due to shifting operational focuses. * **Dividend Policy:** No dividends were recommended for the **2023-2025** period as the company prioritizes capital reinvestment. * **Projected Shareholding (Post-Feb 2026 Issue):** * **Promoter Group:** **56.82%** * **Public:** **43.18%** * **Total Diluted Equity:** **1,78,00,500 shares** --- ### **Utilization of Growth Capital** The **₹54.76 Crore** fundraise approved in 2026 is strictly earmarked for the following strategic pillars: * **Real Estate & Land Acquisition:** Direct or indirect acquisition of land and corporate entities holding real estate assets to build a robust property portfolio. * **Working Capital & Renovation:** Funding the construction, renovation, and day-to-day operational needs of existing hospitality assets. * **Strategic Investments:** Pursuing organic and inorganic growth through M&A and investments in equity or debt instruments. * **General Corporate Purposes:** Up to **25%** of proceeds are reserved for administrative costs and unforeseen contingencies. --- ### **Risk Profile and Governance Challenges** Investors should note that Mac Hotels Limited faces significant regulatory and internal control hurdles that the Board is currently tasked with addressing. #### **1. Regulatory Non-Compliance** The company has been flagged by auditors for several breaches of the **Companies Act, 2013** and **SEBI (LODR) Regulations**: * **Audit Deficiencies:** Failure to appoint an **Internal Auditor** (Section 138) and the lack of a **peer-reviewed statutory auditor** (Regulation 33). * **Reporting Delays:** History of late filings for **AOC-4 XBRL** and annual financial results, resulting in stock exchange penalties. * **GST Irregularities:** The company’s **GST registration was suspended** in late 2023; however, it continued to collect GST, a practice noted as non-compliant with the **CGST Act, 2017**. #### **2. Internal Financial Controls (ICFR)** Auditors have issued an **Adverse Opinion** regarding internal controls, citing "material weaknesses": * **Fraud Risk:** Inadequate assessment procedures for potential fraud. * **Inventory & Dues:** Irregular physical verification of inventory and delays in depositing statutory dues (e.g., **ESIC and Provident Fund**) exceeding six months. * **Managerial Pay:** Remuneration paid to management has historically exceeded limits set under **Section 197**. #### **3. Market and Financial Risks** * **Interest Rate Sensitivity:** The company’s PBT is sensitive to floating rate debt. A **100 bps** change in rates impacts PBT by approximately **₹1.20 Million**. * **Liquidity:** While the company reported a cash loss in 2022, it has since stabilized. Current liabilities are deemed manageable within a **one-year** horizon. * **Sector Outlook:** The company operates in a sector projected to reach **US$ 512 billion by 2028**. While the macro environment is favorable (supported by government schemes like **Swadesh Darshan** and **NIDHI 2.0**), the company’s ability to capture this growth depends on resolving its internal governance issues.