Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Sayaji Hotels (Indore) Ltd

SHILINDORE
BSE
944.00
Last Updated:
30 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Sayaji Hotels (Indore) Ltd

SHILINDORE
BSE
944.00
30 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
288Cr
Close
Close Price
944.00
Industry
Industry
Hotels
PE
Price To Earnings
23.45
PS
Price To Sales
2.70
Revenue
Revenue
106Cr
Rev Gr TTM
Revenue Growth TTM
2.91%
PAT Gr TTM
PAT Growth TTM
11.55%
Peer Comparison
How does SHILINDORE stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
SHILINDORE
VS

Quarterly Results

Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
292320262724223030242132
Growth YoY
Revenue Growth YoY%
29.3-6.36.48.416.08.1-1.3-4.06.5
Expenses
ExpensesCr
221919201919182222191821
Operating Profit
Operating ProfitCr
8416964885311
OPM
OPM%
26.015.85.423.931.622.918.027.627.122.015.134.1
Other Income
Other IncomeCr
000000000000
Interest Expense
Interest ExpenseCr
111122221122
Depreciation
DepreciationCr
211222222222
PBT
PBTCr
52-1452155208
Tax
TaxCr
130-101111102
PAT
PATCr
4-1-1552054206
Growth YoY
PAT Growth YoY%
428.224.0250.998.7-7.2-8.79.81,000.029.3
NPM
NPM%
13.4-4.8-7.418.817.86.8-0.115.115.07.50.818.3
EPS
EPS
12.8-3.5-4.916.115.95.3-0.114.914.55.90.619.3

Profit & Loss

Standalone
Numbers
Percentage
Financial YearMar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
009996106106
Growth
Revenue Growth%
-3.19.90.7
Expenses
ExpensesCr
0076778079
Operating Profit
Operating ProfitCr
0023202627
OPM
OPM%
23.220.324.425.7
Other Income
Other IncomeCr
001101
Interest Expense
Interest ExpenseCr
003466
Depreciation
DepreciationCr
006677
PBT
PBTCr
001491315
Tax
TaxCr
004233
PAT
PATCr
001071112
Growth
PAT Growth%
210.959,997.7-30.947.116.1
NPM
NPM%
10.57.510.011.5
EPS
EPS
-3.13.534.123.634.740.3

Balance Sheet

Standalone
Numbers
Percentage
Financial YearMar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
003333
Reserves
ReservesCr
0042495961
Current Liabilities
Current LiabilitiesCr
0026333136
Non Current Liabilities
Non Current LiabilitiesCr
0025274265
Total Liabilities
Total LiabilitiesCr
0096112135165
Current Assets
Current AssetsCr
0012131117
Non Current Assets
Non Current AssetsCr
008499124148
Total Assets
Total AssetsCr
0096112135165

Cash Flow

Standalone
Financial YearMar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
0011825
Investing Cash Flow
Investing Cash FlowCr
00-2-20-31
Financing Cash Flow
Financing Cash FlowCr
00154
Net Cash Flow
Net Cash FlowCr
0002-2
Free Cash Flow
Free Cash FlowCr
00-1-3-6
CFO To PAT
CFO To PAT%
65.4-0.69.3248.2236.3
CFO To EBITDA
CFO To EBITDA%
172.91.94.291.296.8

Ratios

Standalone
Financial YearMar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
000142321
Price To Earnings
Price To Earnings
0.00.00.019.830.3
Price To Sales
Price To Sales
0.01.53.0
Price To Book
Price To Book
0.00.00.02.75.1
EV To EBITDA
EV To EBITDA
2.83.11.49.314.4
Profitability Ratios
Profitability Ratios
GPM
GPM%
80.381.982.0
OPM
OPM%
23.220.324.4
NPM
NPM%
10.57.510.0
ROCE
ROCE%
-111.3-23.422.114.517.2
ROE
ROE%
-294.376.223.113.816.9
ROA
ROA%
-81.354.110.86.47.8
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Sayaji Hotels (Indore) Limited (**SHIL**) is a specialized hospitality entity that emerged as a standalone listed company following its strategic demerger from Sayaji Hotels Limited. The company owns and operates premium 5-star hospitality assets in Indore, Madhya Pradesh, and is currently undergoing a significant management transition and digital transformation to capture the evolving "bleisure" (business + leisure) market in India. --- ### **Corporate Genesis and Strategic Restructuring** The company’s current form is the result of a **Composite Scheme of Amalgamation and Arrangement** effective **August 1, 2023**. This restructuring was designed to unlock value by consolidating Indore-specific assets into a dedicated corporate vehicle. * **Asset Vesting:** Effective **April 1, 2022**, the **Indore Hotel** and the **Amber Convention Centre** were vested in SHIL. * **Public Listing:** SHIL’s equity shares (ISIN: **INE0MGS01014**) commenced trading on the **BSE** on **January 15, 2024**. * **Operational Relocation:** In **February 2025**, the company received regulatory approval to shift its **Registered Office** from Chennai to **Indore** to align its administrative functions with its primary revenue-generating assets. --- ### **Ownership Transition and Governance Framework** A transformative change in control occurred in **2025** following a mandatory **Open Offer**, shifting the company into a joint-promoter governance model. * **The 2025 Open Offer:** Triggered by market purchases, **Century 21 Officespace Private Limited** (the Acquirer) and Persons Acting in Concert (PACs), including the **Chhabra family**, sought up to **7,92,118 shares** (**26%** of capital) at a price of **₹1,250 per share**. * **Promoter Structure:** The company is now governed by **Existing Promoters** and **Incoming Promoters**. Both groups retain the right to nominate **two (2) Directors** each, provided they maintain a minimum **26%** shareholding. * **Reserved Matters:** To ensure balanced control, critical decisions—including capital structure changes, acquisitions, and dividend declarations—require prior written consent from both promoter groups. * **Board Composition:** As of **March 31, 2025**, the Board comprises **six (6) Directors**, featuring a high degree of oversight with **four (4) Independent Directors**. --- ### **Flagship Asset Profile and Culinary Portfolio** SHIL’s operations are centered on a high-performing 5-star asset located in a prime commercial hub. | Asset Detail | Specification | | :--- | :--- | | **Primary Location** | Vijay Nagar, Indore, Madhya Pradesh | | **Land Parcel** | **1,67,272 sq. ft.** (Perpetual lease with 15% escalation every 3 years) | | **Workforce** | **598** employees (as of May 2024) | | **Safety Standards** | **100%** compliance with **FSSAI** and **WHO**-aligned protocols | **Specialized F&B Outlets:** The company’s revenue is heavily supported by a diverse range of award-winning culinary brands: * **Kebabsville:** A premium poolside grill and barbeque featuring a signature buffet. * **Mediterra:** A rooftop venue offering global cuisine with an open-kitchen concept. * **Chopstick City:** A specialty outlet for authentic Chinese and Asian delicacies. * **Cravings:** An all-day dining destination covering all meal periods. * **Blue Lagoon:** A sophisticated poolside restaurant focused on international menus. * **Sanchi:** A fine-dining outlet specializing in Pan-Indian and modern fusion. --- ### **Financial Performance and Capital Management** SHIL maintains a stable credit profile with a focus on managing leverage while expanding its equity base. **Key Financial Metrics (as of March 31, 2025):** * **Authorized Capital:** **₹9.10 Crore** * **Paid-up Capital:** **₹3,04,66,050** (30,46,605 Equity Shares) * **Credit Rating:** **CRISIL BBB/Stable** (Assigned April 2025 for **₹125 Crore** in facilities). * **Dividend Track Record:** Declared an interim dividend of **₹0.80 per share** (**8%** of face value) in **November 2025**. **Comparative Balance Sheet Trends:** | Particulars (INR Lakhs) | FY 2025 | FY 2024 | FY 2023 (Restated) | | :--- | :--- | :--- | :--- | | **Gross Debt** | **2,935.30** | **2,056.58** | **1,237.12** | | **Net Debt** | **2,957.55** | **2,302.79** | **1,220.95** | | **Total Equity** | **6,240.23** | **5,203.24** | **4,508.32** | | **Gearing Ratio** | **0.47** | **0.44** | **0.27** | --- ### **Future Growth Strategy: Digitalization and "Bleisure"** The company is pivoting from a traditional hotel model to a tech-enabled service provider to capture a share of the projected **US$ 125 billion** Indian travel market by **FY 2027**. * **Smart Room Integration:** Implementation of **IoT**, voice-activated controls, smartphone-based room keys, and streaming service integration. * **Operational Tech:** Utilizing **AI** for customer support and **HR technology** to manage Gen Z workforce expectations and reduce turnover. * **Creative Monetization:** Transitioning toward **serviced apartments, co-living spaces**, and "bleisure" concepts to minimize vacancy periods and cater to remote workers. * **Capital Expansion:** Shareholders approved an increase in borrowing limits to **₹200 Crores** in **August 2025** to fund future expansions. * **Investor Base Expansion:** The monitoring limit for **NRI/OCI** investment was raised from **10% to 24%**. --- ### **Risk Factors and Legal Contingencies** Investors should note several ongoing legal and regulatory challenges that could impact the company's valuation and liquidity. **1. Leasehold Litigation (Indore Development Authority):** The IDA cancelled the lease for the Indore hotel in **2017**. While the High Court has stayed eviction orders, the litigation is ongoing. This has delayed the formal **mutation** of the property into SHIL’s name and left **Stamp Duty** liabilities unadjudicated. **2. Disputed Liabilities:** As of **August 2025**, the company faces several tax and municipal disputes: * **Commercial Tax:** **₹57.57 Lakhs** * **Property Tax (IMC Penalty):** **₹32.69 Lakhs** * **Service Tax:** **₹24.99 Lakhs** * **Income Tax:** **₹26.60 Lakhs** **3. Regulatory Compliance:** Following the change in promoter control, the company is under a mandate to achieve **Minimum Public Shareholding (MPS)** of **25%**. As of **March 2026**, plans are underway for promoters to dilute excess holdings in the open market. **4. Operational Risks:** * **Cybersecurity:** High exposure to data theft risks due to increased digitalization. * **Macroeconomic Sensitivity:** Vulnerability to inflationary pressures on food and energy costs. * **Currency Risk:** Managed through **forward exchange contracts** to hedge foreign currency exposures.