| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 25 | 47 | 48 | 21 | 27 | 55 | 49 | 29 | 25 | 57 | 51 | 30 | |
Growth YoY Revenue Growth YoY% | 14.3 | 12.9 | 14.8 | -21.2 | 11.1 | 17.7 | 2.3 | 35.8 | -7.0 | 2.8 | 3.2 | 3.7 |
| 23 | 28 | 30 | 21 | 25 | 31 | 33 | 24 | 27 | 35 | 33 | 27 | |
| 2 | 19 | 18 | 0 | 2 | 24 | 16 | 5 | -2 | 22 | 18 | 3 | |
OPM OPM% | 6.8 | 39.7 | 37.3 | 0.3 | 8.6 | 43.3 | 32.2 | 17.6 | -7.8 | 38.1 | 35.2 | 11.2 |
| 1 | 1 | 2 | 1 | 1 | 1 | 3 | 2 | 2 | 2 | 2 | 2 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 3 | 2 | 2 | 2 | 1 | 0 | 2 |
PBT PBTCr | 1 | 18 | 18 | -1 | 2 | 23 | 16 | 4 | -3 | 22 | 19 | 4 |
| 0 | 4 | 5 | 0 | 0 | 6 | 4 | 1 | -1 | 6 | 5 | 1 | |
| 1 | 13 | 13 | -1 | 1 | 17 | 12 | 3 | -2 | 17 | 14 | 3 | |
Growth YoY PAT Growth YoY% | -17.1 | 31.4 | 50.7 | -116.0 | 73.5 | 26.9 | -7.3 | 552.8 | -268.6 | -2.6 | 17.5 | -17.2 |
NPM NPM% | 2.8 | 28.6 | 27.4 | -3.4 | 4.3 | 30.9 | 24.9 | 11.3 | -7.8 | 29.2 | 28.3 | 9.0 |
| 1.3 | 24.9 | 24.4 | -1.3 | 2.2 | 31.6 | 22.6 | 6.0 | -3.7 | 30.8 | 26.6 | 5.0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 25 | 47 | 48 | 21 | 27 | 55 | 49 | 29 | 25 | 57 | 51 | 30 | |
Growth YoY Revenue Growth YoY% | 14.3 | 12.9 | 14.8 | -21.2 | 11.1 | 17.7 | 2.3 | 35.8 | -7.0 | 2.8 | 3.2 | 3.7 |
| 23 | 28 | 30 | 21 | 25 | 31 | 33 | 24 | 27 | 35 | 33 | 27 | |
| 2 | 19 | 18 | 0 | 2 | 24 | 16 | 5 | -2 | 22 | 18 | 3 | |
OPM OPM% | 6.8 | 39.7 | 37.3 | 0.3 | 8.6 | 43.3 | 32.2 | 17.6 | -7.8 | 38.1 | 35.2 | 11.2 |
| 1 | 1 | 2 | 1 | 1 | 1 | 3 | 2 | 2 | 2 | 2 | 2 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 3 | 2 | 2 | 2 | 1 | 0 | 2 |
PBT PBTCr | 1 | 18 | 18 | -1 | 2 | 23 | 16 | 4 | -3 | 22 | 19 | 4 |
| 0 | 4 | 5 | 0 | 0 | 6 | 4 | 1 | -1 | 6 | 5 | 1 | |
| 1 | 13 | 13 | -1 | 1 | 17 | 12 | 3 | -2 | 17 | 14 | 3 | |
Growth YoY PAT Growth YoY% | -17.1 | 31.4 | 50.7 | -116.0 | 73.5 | 26.9 | -7.3 | 552.8 | -268.6 | -2.6 | 17.5 | -17.2 |
NPM NPM% | 2.8 | 28.6 | 27.4 | -3.4 | 4.3 | 30.9 | 24.9 | 11.3 | -7.8 | 29.2 | 28.3 | 9.0 |
| 1.3 | 24.9 | 24.4 | -1.3 | 2.2 | 31.6 | 22.6 | 6.0 | -3.7 | 30.8 | 26.6 | 5.0 |
| 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 | 87 | 88 | 94 | 105 | 98 | 33 | 72 | 131 | 147 | 153 | 162 | 163 |
Growth Revenue Growth% | 11.7 | 1.2 | 7.0 | 11.8 | -7.2 | -66.3 | 118.9 | 81.8 | 12.0 | 4.4 | 5.8 | 1.4 |
| 74 | 78 | 86 | 94 | 92 | 39 | 59 | 95 | 101 | 111 | 119 | 122 | |
| 12 | 10 | 8 | 11 | 5 | -7 | 13 | 36 | 45 | 42 | 43 | 41 | |
OPM OPM% | 14.3 | 11.7 | 8.3 | 10.9 | 5.6 | -20.2 | 17.5 | 27.2 | 30.7 | 27.6 | 26.3 | 25.1 |
| 2 | 3 | 4 | 5 | 5 | 3 | 3 | 4 | 5 | 6 | 7 | 7 | |
Interest Expense Interest ExpenseCr | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 7 | 7 | 7 | 7 | 7 | 6 | 6 | 7 | 8 | 9 | 6 | 6 |
PBT PBTCr | 7 | 7 | 5 | 9 | 4 | -11 | 9 | 32 | 42 | 40 | 43 | 42 |
| 3 | 3 | 2 | 3 | 0 | -3 | 2 | 8 | 10 | 10 | 11 | 11 | |
PAT PATCr | 4 | 4 | 3 | 7 | 4 | -8 | 7 | 23 | 32 | 30 | 32 | 32 |
Growth PAT Growth% | 44.8 | -4.2 | -19.1 | 115.3 | -43.5 | -307.0 | 187.6 | 247.4 | 36.2 | -6.5 | 8.4 | -6.0 |
NPM NPM% | 4.5 | 4.3 | 3.2 | 6.2 | 3.8 | -23.4 | 9.3 | 17.9 | 21.7 | 19.4 | 19.9 | 19.4 |
| 7.3 | 7.0 | 5.6 | 12.2 | 6.9 | -14.2 | 12.4 | 43.3 | 58.9 | 55.1 | 59.7 | 58.7 |
| 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 | 87 | 88 | 94 | 105 | 98 | 33 | 72 | 131 | 147 | 153 | 162 | 163 |
Growth Revenue Growth% | 11.7 | 1.2 | 7.0 | 11.8 | -7.2 | -66.3 | 118.9 | 81.8 | 12.0 | 4.4 | 5.8 | 1.4 |
| 74 | 78 | 86 | 94 | 92 | 39 | 59 | 95 | 101 | 111 | 119 | 122 | |
| 12 | 10 | 8 | 11 | 5 | -7 | 13 | 36 | 45 | 42 | 43 | 41 | |
OPM OPM% | 14.3 | 11.7 | 8.3 | 10.9 | 5.6 | -20.2 | 17.5 | 27.2 | 30.7 | 27.6 | 26.3 | 25.1 |
| 2 | 3 | 4 | 5 | 5 | 3 | 3 | 4 | 5 | 6 | 7 | 7 | |
Interest Expense Interest ExpenseCr | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 7 | 7 | 7 | 7 | 7 | 6 | 6 | 7 | 8 | 9 | 6 | 6 |
PBT PBTCr | 7 | 7 | 5 | 9 | 4 | -11 | 9 | 32 | 42 | 40 | 43 | 42 |
| 3 | 3 | 2 | 3 | 0 | -3 | 2 | 8 | 10 | 10 | 11 | 11 | |
PAT PATCr | 4 | 4 | 3 | 7 | 4 | -8 | 7 | 23 | 32 | 30 | 32 | 32 |
Growth PAT Growth% | 44.8 | -4.2 | -19.1 | 115.3 | -43.5 | -307.0 | 187.6 | 247.4 | 36.2 | -6.5 | 8.4 | -6.0 |
NPM NPM% | 4.5 | 4.3 | 3.2 | 6.2 | 3.8 | -23.4 | 9.3 | 17.9 | 21.7 | 19.4 | 19.9 | 19.4 |
| 7.3 | 7.0 | 5.6 | 12.2 | 6.9 | -14.2 | 12.4 | 43.3 | 58.9 | 55.1 | 59.7 | 58.7 |
| 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 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
Reserves ReservesCr | 74 | 77 | 81 | 87 | 92 | 84 | 91 | 114 | 146 | 176 | 208 |
| 22 | 22 | 27 | 27 | 26 | 19 | 15 | 25 | 27 | 28 | 30 | |
| 6 | 4 | 6 | 7 | 5 | 2 | 4 | 3 | 3 | 3 | 3 | |
| 108 | 108 | 119 | 126 | 128 | 110 | 115 | 148 | 182 | 212 | 247 | |
| 47 | 47 | 55 | 58 | 60 | 44 | 50 | 48 | 106 | 127 | 102 | |
| 61 | 61 | 64 | 68 | 68 | 66 | 65 | 101 | 75 | 85 | 145 | |
| 108 | 108 | 119 | 126 | 128 | 110 | 115 | 148 | 182 | 212 | 247 |
| 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 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
Reserves ReservesCr | 74 | 77 | 81 | 87 | 92 | 84 | 91 | 114 | 146 | 176 | 208 |
| 22 | 22 | 27 | 27 | 26 | 19 | 15 | 25 | 27 | 28 | 30 | |
| 6 | 4 | 6 | 7 | 5 | 2 | 4 | 3 | 3 | 3 | 3 | |
| 108 | 108 | 119 | 126 | 128 | 110 | 115 | 148 | 182 | 212 | 247 | |
| 47 | 47 | 55 | 58 | 60 | 44 | 50 | 48 | 106 | 127 | 102 | |
| 61 | 61 | 64 | 68 | 68 | 66 | 65 | 101 | 75 | 85 | 145 | |
| 108 | 108 | 119 | 126 | 128 | 110 | 115 | 148 | 182 | 212 | 247 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 12 | 10 | 11 | 13 | 5 | -1 | 5 | 53 | -4 | 36 | 76 | |
| -10 | -10 | -11 | -11 | -8 | 1 | -5 | -52 | 7 | -28 | -75 | |
| 0 | 0 | 2 | 1 | -2 | -3 | 2 | -1 | 0 | 0 | 1 | |
Net Cash Flow Net Cash FlowCr | 3 | 0 | 3 | 2 | -5 | -3 | 2 | -1 | 3 | 9 | 2 |
Free Cash Flow Free Cash FlowCr | 5 | 1 | 2 | 6 | 0 | -4 | 0 | 45 | -12 | 20 | 62 |
CFO To PAT CFO To PAT% | 313.8 | 264.5 | 364.3 | 191.6 | 141.5 | 7.1 | 78.1 | 225.6 | -12.2 | 122.3 | 235.0 |
CFO To EBITDA CFO To EBITDA% | 99.4 | 96.6 | 142.9 | 109.5 | 95.6 | 8.2 | 41.8 | 148.0 | -8.6 | 86.3 | 177.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 12 | 10 | 11 | 13 | 5 | -1 | 5 | 53 | -4 | 36 | 76 | |
| -10 | -10 | -11 | -11 | -8 | 1 | -5 | -52 | 7 | -28 | -75 | |
| 0 | 0 | 2 | 1 | -2 | -3 | 2 | -1 | 0 | 0 | 1 | |
Net Cash Flow Net Cash FlowCr | 3 | 0 | 3 | 2 | -5 | -3 | 2 | -1 | 3 | 9 | 2 |
Free Cash Flow Free Cash FlowCr | 5 | 1 | 2 | 6 | 0 | -4 | 0 | 45 | -12 | 20 | 62 |
CFO To PAT CFO To PAT% | 313.8 | 264.5 | 364.3 | 191.6 | 141.5 | 7.1 | 78.1 | 225.6 | -12.2 | 122.3 | 235.0 |
CFO To EBITDA CFO To EBITDA% | 99.4 | 96.6 | 142.9 | 109.5 | 95.6 | 8.2 | 41.8 | 148.0 | -8.6 | 86.3 | 177.9 |
| 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 | 238 | 334 | 747 | 859 | 754 | 821 | ||||||
Price To Earnings Price To Earnings | 35.4 | 14.3 | 23.5 | 28.9 | 23.4 | 25.9 | ||||||
Price To Sales Price To Sales | 3.3 | 2.5 | 5.1 | 5.6 | 4.7 | 5.0 | ||||||
Price To Book Price To Book | 2.5 | 2.8 | 4.9 | 4.7 | 3.5 | 3.9 | ||||||
EV To EBITDA EV To EBITDA | 16.4 | 9.0 | 15.4 | 18.8 | 16.9 | 18.4 | ||||||
GPM GPM% | 59.1 | 63.4 | 64.5 | 63.7 | 63.3 | 57.8 | 63.3 | 64.6 | 67.9 | 68.5 | 68.1 | 68.1 |
OPM OPM% | 14.3 | 11.7 | 8.3 | 10.9 | 5.6 | -20.2 | 17.5 | 27.2 | 30.7 | 27.6 | 26.3 | 25.1 |
NPM NPM% | 4.5 | 4.3 | 3.2 | 6.2 | 3.8 | -23.4 | 9.3 | 17.9 | 21.7 | 19.4 | 19.9 | 19.4 |
ROCE ROCE% | 9.9 | 8.1 | 6.3 | 9.9 | 3.8 | -11.7 | 9.2 | 26.5 | 27.9 | 21.9 | 20.3 | 20.3 |
ROE ROE% | 4.9 | 4.6 | 3.5 | 7.1 | 3.8 | -8.6 | 7.0 | 19.5 | 21.0 | 16.4 | 15.1 | 15.1 |
ROA ROA% | 3.6 | 3.5 | 2.6 | 5.2 | 2.9 | -7.0 | 5.9 | 15.8 | 17.5 | 14.0 | 13.1 | 13.1 |
| 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 | 238 | 334 | 747 | 859 | 754 | 821 | ||||||
Price To Earnings Price To Earnings | 35.4 | 14.3 | 23.5 | 28.9 | 23.4 | 25.9 | ||||||
Price To Sales Price To Sales | 3.3 | 2.5 | 5.1 | 5.6 | 4.7 | 5.0 | ||||||
Price To Book Price To Book | 2.5 | 2.8 | 4.9 | 4.7 | 3.5 | 3.9 | ||||||
EV To EBITDA EV To EBITDA | 16.4 | 9.0 | 15.4 | 18.8 | 16.9 | 18.4 | ||||||
GPM GPM% | 59.1 | 63.4 | 64.5 | 63.7 | 63.3 | 57.8 | 63.3 | 64.6 | 67.9 | 68.5 | 68.1 | 68.1 |
OPM OPM% | 14.3 | 11.7 | 8.3 | 10.9 | 5.6 | -20.2 | 17.5 | 27.2 | 30.7 | 27.6 | 26.3 | 25.1 |
NPM NPM% | 4.5 | 4.3 | 3.2 | 6.2 | 3.8 | -23.4 | 9.3 | 17.9 | 21.7 | 19.4 | 19.9 | 19.4 |
ROCE ROCE% | 9.9 | 8.1 | 6.3 | 9.9 | 3.8 | -11.7 | 9.2 | 26.5 | 27.9 | 21.9 | 20.3 | 20.3 |
ROE ROE% | 4.9 | 4.6 | 3.5 | 7.1 | 3.8 | -8.6 | 7.0 | 19.5 | 21.0 | 16.4 | 15.1 | 15.1 |
ROA ROA% | 3.6 | 3.5 | 2.6 | 5.2 | 2.9 | -7.0 | 5.9 | 15.8 | 17.5 | 14.0 | 13.1 | 13.1 |
Documents — U P Hotels Ltd