Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹48Cr
Rev Gr TTM
Revenue Growth TTM
-1.29%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

MACH
VS
| Quarter | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | | -97.3 | -31.9 | 240.0 | 49.7 | 309.8 | 21.4 | 17.2 | 4.0 | -49.8 | -27.5 | 71.5 |
| 3 | 2 | 2 | 2 | 3 | 3 | 2 | 3 | 2 | 1 | 2 | 1 |
Operating Profit Operating ProfitCr |
| 0.0 | -1,120.0 | -27.6 | -213.7 | -25.8 | -32.1 | 43.2 | -26.9 | 40.9 | 39.8 | 13.3 | 65.9 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
| 0 | -2 | -1 | -1 | -1 | -1 | 1 | -1 | 1 | 0 | 0 | 1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | | -719.4 | -194.4 | 29.2 | -84.9 | 31.6 | 186.7 | 0.0 | 47.1 | 126.9 | -97.6 | 84.0 |
| -6.8 | -1,280.0 | -29.3 | -266.7 | -36.2 | -44.5 | 25.8 | -38.0 | 36.5 | 20.3 | 1.2 | 21.8 |
| -0.6 | 0.0 | 0.0 | -4.5 | -3.3 | -3.1 | 2.8 | -3.1 | 4.2 | 0.8 | 0.1 | 0.8 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| 15.7 | 15.8 | 67.4 | 33.9 | 65.3 | 22.5 | -76.4 | 64.7 | 66.8 | 10.8 | -37.7 | 23.5 |
| 2 | 1 | 3 | 3 | 4 | 8 | 4 | 5 | 5 | 5 | 3 | 3 |
Operating Profit Operating ProfitCr |
| 4.6 | 22.0 | 18.2 | 28.2 | 40.2 | 9.0 | -111.0 | -55.2 | 14.0 | 14.0 | 22.2 | 37.5 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
| 0 | 0 | 0 | 1 | 2 | 0 | -3 | -2 | 0 | 0 | 0 | 2 |
| 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
| -12.1 | -46.0 | 194.2 | 227.1 | 204.3 | -90.6 | -2,005.4 | 4.5 | 96.8 | 517.2 | -11.5 | 75.5 |
| 5.5 | 2.5 | 4.5 | 10.9 | 20.1 | 1.6 | -125.1 | -72.5 | -1.4 | 5.3 | 7.5 | 10.7 |
| 27.0 | 14.0 | 0.5 | 1.5 | 4.5 | 0.4 | -8.2 | -7.8 | -0.3 | 1.1 | 0.5 | 0.9 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Equity Capital Equity CapitalCr | 0 | 0 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 6 |
| 0 | 0 | 0 | 1 | 2 | 2 | -1 | -3 | -3 | -3 | 6 |
Current Liabilities Current LiabilitiesCr | 2 | 1 | 1 | 1 | 2 | 3 | 2 | 5 | 5 | 6 | 4 |
Non Current Liabilities Non Current LiabilitiesCr | 1 | 1 | 2 | 2 | 1 | 2 | 2 | 2 | 2 | 2 | 1 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 1 | 1 | 1 | 2 | 3 | 3 | 1 | 1 | 1 | 2 | 7 |
Non Current Assets Non Current AssetsCr | 2 | 2 | 5 | 5 | 6 | 7 | 6 | 6 | 6 | 5 | 9 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 0 | 1 | 2 | 1 | -1 | 1 | 1 | 1 | -4 |
Investing Cash Flow Investing Cash FlowCr | 3 | 0 | -2 | -2 | 1 | 0 | 0 | 0 | -1 |
Financing Cash Flow Financing Cash FlowCr | 3 | 0 | -1 | 1 | 0 | 0 | 0 | -1 | 10 |
|
Free Cash Flow Free Cash FlowCr | 3 | 0 | 1 | 1 | -2 | 0 | 0 | 1 | -5 |
| 159.5 | 153.3 | 131.3 | 1,082.9 | 55.8 | -24.6 | -762.8 | 380.9 | -1,341.2 |
CFO To EBITDA CFO To EBITDA% | 39.1 | 59.4 | 65.6 | 186.1 | 62.9 | -32.2 | 76.5 | 143.7 | -453.4 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 0 | 28 | 22 | 0 | 9 | 9 | 11 | 26 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 20.2 | 173.3 | 0.0 | 0.0 | 0.0 | 36.4 | 176.4 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.0 | 4.1 | 2.7 | 0.0 | 2.8 | 1.7 | 1.9 | 7.1 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 | 5.8 | 4.7 | 0.0 | -2,985.0 | -114.8 | 48.4 | 4.3 |
| 12.5 | 3.1 | 3.1 | 1.5 | 10.6 | 32.8 | -1.1 | -6.4 | 15.1 | 15.1 | 26.4 |
Profitability Ratios Profitability Ratios |
| 78.9 | 78.6 | 82.8 | 89.0 | 92.3 | 88.3 | 88.3 | 1.9 | 66.6 | 65.3 | 81.1 |
| 4.6 | 22.0 | 18.2 | 28.2 | 40.2 | 9.0 | -111.0 | -55.2 | 14.0 | 14.0 | 22.2 |
| 5.5 | 2.5 | 4.5 | 10.9 | 20.1 | 1.6 | -125.1 | -72.5 | -1.4 | 5.3 | 7.5 |
| 16.6 | 13.5 | 8.0 | 14.2 | 36.6 | 4.8 | -53.1 | -83.6 | 21.0 | 25.1 | 4.4 |
| 38.1 | 17.1 | 4.5 | 12.7 | 28.8 | 2.7 | -104.9 | 57,102.4 | 94.9 | 133.8 | 2.4 |
| 2.9 | 1.9 | 2.5 | 7.3 | 16.1 | 1.3 | -35.6 | -34.1 | -1.1 | 4.1 | 1.7 |
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.