| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 17 | 32 | 33 | 22 | 17 | 35 | 34 | 20 | 15 | 36 | 36 | 21 | |
Growth YoY Revenue Growth YoY% | 5.6 | 11.3 | 7.0 | -5.4 | -3.1 | 8.8 | 2.9 | -9.7 | -9.1 | 2.7 | 6.0 | 5.5 |
| 17 | 19 | 18 | 17 | 18 | 19 | 18 | 17 | 16 | 21 | 20 | 19 | |
| 0 | 13 | 14 | 5 | -1 | 16 | 15 | 3 | -1 | 15 | 16 | 2 | |
OPM OPM% | 2.1 | 39.7 | 44.0 | 21.1 | -5.9 | 45.1 | 45.1 | 14.8 | -8.0 | 40.9 | 44.1 | 7.8 |
| 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 0 | 13 | 14 | 5 | -1 | 16 | 15 | 3 | -1 | 14 | 15 | 2 |
| 0 | 3 | 4 | 1 | 0 | 4 | 4 | 1 | 0 | 3 | 4 | 0 | |
| 0 | 9 | 11 | 4 | -1 | 12 | 11 | 2 | -1 | 11 | 12 | 1 | |
Growth YoY PAT Growth YoY% | -79.4 | 6.4 | -3.1 | -21.7 | -224.4 | 28.0 | 8.3 | -34.9 | -75.0 | -9.6 | 2.1 | -40.9 |
NPM NPM% | 2.6 | 28.8 | 32.5 | 16.4 | -3.4 | 33.9 | 34.2 | 11.8 | -6.5 | 29.9 | 33.0 | 6.6 |
| 0.0 | 1.0 | 1.1 | 0.4 | -0.1 | 1.3 | 1.2 | 0.3 | -0.1 | 1.2 | 1.3 | 0.1 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 17 | 32 | 33 | 22 | 17 | 35 | 34 | 20 | 15 | 36 | 36 | 21 | |
Growth YoY Revenue Growth YoY% | 5.6 | 11.3 | 7.0 | -5.4 | -3.1 | 8.8 | 2.9 | -9.7 | -9.1 | 2.7 | 6.0 | 5.5 |
| 17 | 19 | 18 | 17 | 18 | 19 | 18 | 17 | 16 | 21 | 20 | 19 | |
| 0 | 13 | 14 | 5 | -1 | 16 | 15 | 3 | -1 | 15 | 16 | 2 | |
OPM OPM% | 2.1 | 39.7 | 44.0 | 21.1 | -5.9 | 45.1 | 45.1 | 14.8 | -8.0 | 40.9 | 44.1 | 7.8 |
| 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 0 | 13 | 14 | 5 | -1 | 16 | 15 | 3 | -1 | 14 | 15 | 2 |
| 0 | 3 | 4 | 1 | 0 | 4 | 4 | 1 | 0 | 3 | 4 | 0 | |
| 0 | 9 | 11 | 4 | -1 | 12 | 11 | 2 | -1 | 11 | 12 | 1 | |
Growth YoY PAT Growth YoY% | -79.4 | 6.4 | -3.1 | -21.7 | -224.4 | 28.0 | 8.3 | -34.9 | -75.0 | -9.6 | 2.1 | -40.9 |
NPM NPM% | 2.6 | 28.8 | 32.5 | 16.4 | -3.4 | 33.9 | 34.2 | 11.8 | -6.5 | 29.9 | 33.0 | 6.6 |
| 0.0 | 1.0 | 1.1 | 0.4 | -0.1 | 1.3 | 1.2 | 0.3 | -0.1 | 1.2 | 1.3 | 0.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 53 | 60 | 62 | 70 | 70 | 27 | 51 | 99 | 105 | 107 | 107 | 108 |
Growth Revenue Growth% | 9.5 | 12.3 | 4.8 | 12.5 | -0.2 | -60.8 | 86.9 | 92.1 | 6.9 | 1.9 | -0.7 | 2.4 |
| 40 | 42 | 47 | 54 | 53 | 30 | 41 | 59 | 72 | 73 | 75 | 77 | |
| 14 | 17 | 15 | 16 | 17 | -3 | 11 | 39 | 34 | 35 | 32 | 31 | |
OPM OPM% | 25.5 | 28.8 | 24.2 | 23.0 | 24.2 | -9.8 | 21.0 | 39.7 | 32.2 | 32.2 | 30.1 | 28.6 |
| 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 3 | 4 | 3 | 3 | |
Interest Expense Interest ExpenseCr | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
PBT PBTCr | 9 | 14 | 13 | 14 | 14 | -5 | 9 | 38 | 33 | 35 | 32 | 30 |
| 3 | 5 | 4 | 3 | 3 | -1 | 2 | 10 | 9 | 9 | 8 | 7 | |
PAT PATCr | 6 | 9 | 9 | 11 | 11 | -4 | 7 | 29 | 25 | 26 | 24 | 23 |
Growth PAT Growth% | 77.8 | 39.5 | -3.4 | 31.7 | -1.0 | -136.2 | 259.5 | 339.5 | -12.8 | 5.9 | -9.7 | -9.1 |
NPM NPM% | 12.1 | 15.0 | 13.8 | 16.2 | 16.1 | -14.9 | 12.7 | 29.0 | 23.7 | 24.6 | 22.4 | 21.2 |
| 0.7 | 1.0 | 0.9 | 1.2 | 1.2 | -0.4 | 0.7 | 1.6 | 2.7 | 2.9 | 2.6 | 2.5 |
| 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 | 53 | 60 | 62 | 70 | 70 | 27 | 51 | 99 | 105 | 107 | 107 | 108 |
Growth Revenue Growth% | 9.5 | 12.3 | 4.8 | 12.5 | -0.2 | -60.8 | 86.9 | 92.1 | 6.9 | 1.9 | -0.7 | 2.4 |
| 40 | 42 | 47 | 54 | 53 | 30 | 41 | 59 | 72 | 73 | 75 | 77 | |
| 14 | 17 | 15 | 16 | 17 | -3 | 11 | 39 | 34 | 35 | 32 | 31 | |
OPM OPM% | 25.5 | 28.8 | 24.2 | 23.0 | 24.2 | -9.8 | 21.0 | 39.7 | 32.2 | 32.2 | 30.1 | 28.6 |
| 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 3 | 4 | 3 | 3 | |
Interest Expense Interest ExpenseCr | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
PBT PBTCr | 9 | 14 | 13 | 14 | 14 | -5 | 9 | 38 | 33 | 35 | 32 | 30 |
| 3 | 5 | 4 | 3 | 3 | -1 | 2 | 10 | 9 | 9 | 8 | 7 | |
PAT PATCr | 6 | 9 | 9 | 11 | 11 | -4 | 7 | 29 | 25 | 26 | 24 | 23 |
Growth PAT Growth% | 77.8 | 39.5 | -3.4 | 31.7 | -1.0 | -136.2 | 259.5 | 339.5 | -12.8 | 5.9 | -9.7 | -9.1 |
NPM NPM% | 12.1 | 15.0 | 13.8 | 16.2 | 16.1 | -14.9 | 12.7 | 29.0 | 23.7 | 24.6 | 22.4 | 21.2 |
| 0.7 | 1.0 | 0.9 | 1.2 | 1.2 | -0.4 | 0.7 | 1.6 | 2.7 | 2.9 | 2.6 | 2.5 |
| 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 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 18 | 18 | 18 |
Reserves ReservesCr | 28 | 32 | 38 | 45 | 38 | 34 | 41 | 53 | 53 | 63 | 497 |
| 15 | 11 | 14 | 14 | 13 | 16 | 19 | 20 | 21 | 20 | 20 | |
| 10 | 9 | 9 | 7 | 7 | 5 | 6 | 7 | 7 | 7 | 8 | |
| 63 | 61 | 71 | 76 | 68 | 64 | 75 | 90 | 100 | 108 | 544 | |
| 8 | 9 | 20 | 27 | 19 | 19 | 32 | 45 | 54 | 59 | 66 | |
| 55 | 52 | 52 | 49 | 49 | 46 | 43 | 45 | 46 | 49 | 478 | |
| 63 | 61 | 71 | 76 | 68 | 64 | 75 | 90 | 100 | 108 | 544 |
| 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 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 18 | 18 | 18 |
Reserves ReservesCr | 28 | 32 | 38 | 45 | 38 | 34 | 41 | 53 | 53 | 63 | 497 |
| 15 | 11 | 14 | 14 | 13 | 16 | 19 | 20 | 21 | 20 | 20 | |
| 10 | 9 | 9 | 7 | 7 | 5 | 6 | 7 | 7 | 7 | 8 | |
| 63 | 61 | 71 | 76 | 68 | 64 | 75 | 90 | 100 | 108 | 544 | |
| 8 | 9 | 20 | 27 | 19 | 19 | 32 | 45 | 54 | 59 | 66 | |
| 55 | 52 | 52 | 49 | 49 | 46 | 43 | 45 | 46 | 49 | 478 | |
| 63 | 61 | 71 | 76 | 68 | 64 | 75 | 90 | 100 | 108 | 544 |
| 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 | 14 | 15 | 11 | 14 | 2 | 13 | 26 | 29 | 21 | 23 | |
| -1 | -1 | -3 | -20 | 8 | -1 | -13 | -9 | -13 | 5 | -16 | |
| -11 | -11 | -3 | -4 | -20 | 0 | -1 | -15 | -17 | -18 | -17 | |
Net Cash Flow Net Cash FlowCr | 0 | 2 | 9 | -12 | 1 | 0 | -1 | 2 | 0 | 8 | -9 |
Free Cash Flow Free Cash FlowCr | 11 | 13 | 12 | 10 | 13 | 1 | 13 | 24 | 25 | 18 | 21 |
CFO To PAT CFO To PAT% | 194.3 | 156.8 | 178.4 | 100.3 | 123.5 | -45.8 | 200.5 | 90.7 | 117.1 | 80.2 | 98.1 |
CFO To EBITDA CFO To EBITDA% | 91.8 | 81.7 | 101.7 | 70.4 | 81.9 | -69.3 | 121.1 | 66.3 | 86.2 | 61.2 | 72.8 |
| 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 | 14 | 15 | 11 | 14 | 2 | 13 | 26 | 29 | 21 | 23 | |
| -1 | -1 | -3 | -20 | 8 | -1 | -13 | -9 | -13 | 5 | -16 | |
| -11 | -11 | -3 | -4 | -20 | 0 | -1 | -15 | -17 | -18 | -17 | |
Net Cash Flow Net Cash FlowCr | 0 | 2 | 9 | -12 | 1 | 0 | -1 | 2 | 0 | 8 | -9 |
Free Cash Flow Free Cash FlowCr | 11 | 13 | 12 | 10 | 13 | 1 | 13 | 24 | 25 | 18 | 21 |
CFO To PAT CFO To PAT% | 194.3 | 156.8 | 178.4 | 100.3 | 123.5 | -45.8 | 200.5 | 90.7 | 117.1 | 80.2 | 98.1 |
CFO To EBITDA CFO To EBITDA% | 91.8 | 81.7 | 101.7 | 70.4 | 81.9 | -69.3 | 121.1 | 66.3 | 86.2 | 61.2 | 72.8 |
| 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 | 218 | 259 | 257 | 319 | 139 | 265 | 422 | 330 | 663 | 535 | 435 | 442 |
Price To Earnings Price To Earnings | 34.0 | 31.0 | 29.8 | 28.0 | 12.4 | 64.7 | 11.6 | 26.6 | 20.2 | 18.2 | 19.3 | |
Price To Sales Price To Sales | 4.1 | 4.3 | 4.1 | 4.5 | 2.0 | 9.6 | 8.2 | 3.4 | 6.3 | 5.0 | 4.1 | 4.1 |
Price To Book Price To Book | 5.8 | 6.2 | 5.4 | 5.8 | 3.0 | 6.1 | 8.5 | 5.3 | 9.2 | 6.6 | 4.9 | 5.0 |
EV To EBITDA EV To EBITDA | 16.4 | 14.9 | 16.2 | 19.7 | 8.1 | -97.5 | 39.1 | 8.4 | 18.8 | 14.4 | 13.0 | 13.8 |
GPM GPM% | 76.2 | 76.5 | 73.8 | 73.3 | 75.6 | 66.6 | 71.6 | 78.4 | 75.3 | 76.5 | 73.4 | 73.4 |
OPM OPM% | 25.5 | 28.8 | 24.2 | 23.0 | 24.2 | -9.8 | 21.0 | 39.7 | 32.2 | 32.2 | 30.1 | 28.6 |
NPM NPM% | 12.1 | 15.0 | 13.8 | 16.2 | 16.1 | -14.9 | 12.7 | 29.0 | 23.7 | 24.6 | 22.4 | 21.2 |
ROCE ROCE% | 24.6 | 34.9 | 27.0 | 25.0 | 29.4 | -11.9 | 17.3 | 59.4 | 45.6 | 43.2 | 6.1 | 6.1 |
ROE ROE% | 17.0 | 21.5 | 18.1 | 20.9 | 23.8 | -9.4 | 13.1 | 45.6 | 34.7 | 32.5 | 4.6 | 4.6 |
ROA ROA% | 10.2 | 14.6 | 12.1 | 14.9 | 16.6 | -6.3 | 8.7 | 31.8 | 25.0 | 24.5 | 4.4 | 4.4 |
| 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 | 218 | 259 | 257 | 319 | 139 | 265 | 422 | 330 | 663 | 535 | 435 | 442 |
Price To Earnings Price To Earnings | 34.0 | 31.0 | 29.8 | 28.0 | 12.4 | 64.7 | 11.6 | 26.6 | 20.2 | 18.2 | 19.3 | |
Price To Sales Price To Sales | 4.1 | 4.3 | 4.1 | 4.5 | 2.0 | 9.6 | 8.2 | 3.4 | 6.3 | 5.0 | 4.1 | 4.1 |
Price To Book Price To Book | 5.8 | 6.2 | 5.4 | 5.8 | 3.0 | 6.1 | 8.5 | 5.3 | 9.2 | 6.6 | 4.9 | 5.0 |
EV To EBITDA EV To EBITDA | 16.4 | 14.9 | 16.2 | 19.7 | 8.1 | -97.5 | 39.1 | 8.4 | 18.8 | 14.4 | 13.0 | 13.8 |
GPM GPM% | 76.2 | 76.5 | 73.8 | 73.3 | 75.6 | 66.6 | 71.6 | 78.4 | 75.3 | 76.5 | 73.4 | 73.4 |
OPM OPM% | 25.5 | 28.8 | 24.2 | 23.0 | 24.2 | -9.8 | 21.0 | 39.7 | 32.2 | 32.2 | 30.1 | 28.6 |
NPM NPM% | 12.1 | 15.0 | 13.8 | 16.2 | 16.1 | -14.9 | 12.7 | 29.0 | 23.7 | 24.6 | 22.4 | 21.2 |
ROCE ROCE% | 24.6 | 34.9 | 27.0 | 25.0 | 29.4 | -11.9 | 17.3 | 59.4 | 45.6 | 43.2 | 6.1 | 6.1 |
ROE ROE% | 17.0 | 21.5 | 18.1 | 20.9 | 23.8 | -9.4 | 13.1 | 45.6 | 34.7 | 32.5 | 4.6 | 4.6 |
ROA ROA% | 10.2 | 14.6 | 12.1 | 14.9 | 16.6 | -6.3 | 8.7 | 31.8 | 25.0 | 24.5 | 4.4 | 4.4 |
Documents — Advani Hotels & Resorts (India) Ltd