Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹556Cr
Rev Gr TTM
Revenue Growth TTM
-3.46%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

HLVLTD
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | 106.2 | 6.7 | 16.8 | 21.7 | 14.8 | 0.8 | 4.8 | 4.3 | -0.8 | -5.2 | -17.4 | 5.5 |
| 45 | 38 | 37 | 44 | 49 | 42 | 40 | 46 | 46 | 42 | 42 | 49 |
Operating Profit Operating ProfitCr |
| 13.4 | 10.3 | 10.7 | 19.7 | 18.5 | 1.1 | 6.7 | 20.5 | 21.7 | -4.2 | -17.3 | 19.0 |
Other Income Other IncomeCr | 8 | 2 | 2 | 3 | 4 | 5 | 5 | 3 | 3 | 3 | 2 | 1 |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 5 |
| 11 | 2 | 2 | 10 | 10 | 2 | 3 | 10 | 11 | -3 | -10 | 7 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | 182.3 | 171.2 | 156.6 | 209.4 | -4.1 | -14.7 | 72.8 | 7.8 | 3.8 | -314.2 | -384.2 | -33.1 |
| 20.7 | 4.5 | 4.9 | 17.2 | 17.3 | 3.8 | 8.1 | 17.8 | 18.1 | -8.5 | -27.7 | 11.3 |
| 0.2 | 0.0 | 0.0 | 0.1 | 0.2 | 0.0 | 0.1 | 0.2 | 0.2 | -0.1 | -0.1 | 0.1 |
| 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 |
|---|
|
| -11.4 | 3.8 | 5.6 | -80.3 | 12.0 | -5.6 | -87.0 | 285.8 | 136.8 | 15.2 | 2.1 | -3.2 |
| 545 | 508 | 523 | 150 | 157 | 183 | 72 | 94 | 157 | 168 | 175 | 180 |
Operating Profit Operating ProfitCr |
| 14.4 | 23.2 | 25.1 | -8.7 | -1.5 | -25.4 | -280.1 | -28.4 | 9.2 | 15.4 | 13.8 | 8.4 |
Other Income Other IncomeCr | -177 | -204 | 41 | -26 | -25 | 30 | 33 | -7 | 9 | 10 | 16 | 9 |
Interest Expense Interest ExpenseCr | 198 | 88 | 90 | 0 | 0 | 1 | 2 | 2 | 5 | 2 | 2 | 3 |
Depreciation DepreciationCr | 227 | 240 | 141 | 13 | 10 | 12 | 14 | 13 | 11 | 14 | 16 | 18 |
| -509 | -379 | -15 | -52 | -38 | -20 | -36 | -43 | 9 | 24 | 26 | 4 |
| -54 | -7 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 |
|
| -3.0 | 18.3 | 95.8 | -235.4 | 27.1 | 46.6 | -77.9 | -18.3 | 118.0 | 211.3 | 9.8 | -83.8 |
| -71.5 | -56.2 | -2.2 | -37.6 | -24.5 | -13.9 | -189.9 | -58.2 | 4.4 | 12.0 | 12.8 | 2.1 |
| -9.1 | -3.9 | -0.3 | -0.4 | -1.9 | 3.1 | -0.6 | -0.7 | 0.1 | 0.4 | 0.4 | 0.1 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 93 | 93 | 93 | 126 | 126 | 126 | 126 | 132 | 132 | 132 | 132 | 132 |
| 325 | 145 | 38 | 258 | 140 | 331 | 296 | 280 | 287 | 312 | 336 | 322 |
Current Liabilities Current LiabilitiesCr | 362 | 430 | 454 | 913 | 3,038 | 132 | 102 | 74 | 96 | 110 | 130 | 135 |
Non Current Liabilities Non Current LiabilitiesCr | 5,048 | 4,295 | 4,149 | 3,264 | 885 | 71 | 73 | 74 | 51 | 26 | 34 | 32 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 159 | 192 | 175 | 182 | 116 | 106 | 104 | 138 | 112 | 197 | 231 | 208 |
Non Current Assets Non Current AssetsCr | 5,669 | 4,771 | 4,559 | 4,379 | 4,073 | 554 | 493 | 422 | 454 | 382 | 401 | 413 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 209 | 139 | -29 | -49 | 35 | 24 | 34 |
Investing Cash Flow Investing Cash FlowCr | 129 | 3,824 | 11 | 22 | 16 | -33 | 22 |
Financing Cash Flow Financing Cash FlowCr | -327 | -3,976 | 4 | 26 | -41 | -2 | 1 |
|
Free Cash Flow Free Cash FlowCr | 346 | 107 | -22 | 37 | 44 | 51 | 23 |
| -554.0 | -686.8 | 81.1 | 114.4 | 462.9 | 100.1 | 129.1 |
CFO To EBITDA CFO To EBITDA% | -8,922.5 | -375.3 | 55.0 | 234.3 | 222.9 | 77.4 | 120.0 |
| 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 | 873 | 842 | 761 | 1,081 | 696 | 202 | 362 | 606 | 603 | 1,721 | 792 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.0 | 0.0 | 0.0 | 76.2 | 72.5 | 30.1 |
Price To Sales Price To Sales | 1.4 | 1.3 | 1.1 | 7.8 | 4.5 | 1.4 | 19.1 | 8.3 | 3.5 | 8.6 | 3.9 |
Price To Book Price To Book | -3.3 | -4.8 | 5.8 | 2.8 | 2.6 | 0.4 | 0.9 | 1.5 | 1.4 | 3.9 | 1.7 |
| 63.7 | 33.0 | 26.7 | -355.0 | -611.5 | -5.8 | -7.8 | -30.2 | 36.9 | 53.3 | 24.8 |
Profitability Ratios Profitability Ratios |
| 90.6 | 90.7 | 91.2 | 91.4 | 91.4 | 91.6 | 88.9 | 90.2 | 92.3 | 92.3 | 92.7 |
| 14.4 | 23.2 | 25.1 | -8.7 | -1.5 | -25.4 | -280.1 | -28.4 | 9.2 | 15.4 | 13.8 |
| -71.5 | -56.2 | -2.2 | -37.6 | -24.5 | -13.9 | -189.9 | -58.2 | 4.4 | 12.0 | 12.8 |
| -5.8 | -6.5 | 1.8 | -1.4 | -3.6 | -3.9 | -7.0 | -8.7 | 3.0 | 5.5 | 5.6 |
| -108.8 | -156.3 | -11.8 | -13.5 | -14.2 | -4.4 | -8.5 | -10.3 | 1.8 | 5.4 | 5.6 |
| -7.8 | -7.5 | -0.3 | -1.1 | -0.9 | -3.1 | -6.0 | -7.6 | 1.4 | 4.1 | 4.1 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
HLV Limited is an Indian luxury hospitality company currently undergoing a strategic transformation from a single-asset operator into a diversified, multi-property firm. Centered on its flagship property, **The Leela, Mumbai**, the company is leveraging a recovery in the Indian hospitality sector to pivot toward asset-light expansion and the development of high-end leisure destinations. Following a major corporate restructuring in **2019**, the company has achieved a financial turnaround, maintaining profitability for three consecutive fiscal years while aggressively addressing legacy liabilities.
---
### **Core Asset Portfolio & Operational Performance**
The company’s primary revenue driver is its "Hoteliering" segment, anchored by one of Mumbai’s most prestigious luxury landmarks.
| Asset / Facility | Details & Capacity |
| :--- | :--- |
| **The Leela, Mumbai** | **394 guest rooms**; ranked No. 1 in Mumbai for Business Travelers (CNBC Travels). |
| **Leela Galleria** | Investment property generating lease rentals from blue-chip tenants including **TotalEnergies**, **HDFC Bank**, and **Safran India**. |
| **Land Holdings** | Situated on leasehold land from the **Airports Authority of India (AAI)** and **Leela Lace Holdings Private Limited (LLHPL)**. |
**Mumbai Hotel Key Performance Indicators (KPIs):**
The property has shown resilient growth in pricing power, driven by the **MICE** (Meetings, Incentives, Conferences, and Exhibitions) and **Weddings** segments.
* **Occupancy:** Maintained at **74%** (FY 2024-25), slightly down from **76%** in the previous year.
* **Average Room Rate (ARR):** Increased to **₹11,105** (FY 2024-25) from **₹10,193** (FY 2023-24) and **₹9,538** (FY 2022-23).
* **RevPAR:** Grown to **₹8,255**, representing a steady upward trajectory from **₹6,943** two years prior.
---
### **Strategic Alliances & Global Distribution**
HLV Limited utilizes a "Global Sales Alliance" model to compete with international chains without the overhead of a global corporate structure.
* **Global Hotel Alliance (GHA):** Provides access to the **DISCOVERY** loyalty program, reaching over **1.4 crore members** across **30+ brands** and **550+ hotels**.
* **Preferred Hotels & Resorts (PHR):** Connects the property to **850+ independent hotels** and a global sales team of **80 associates** across **30 offices**.
* **Specialized International Representation:** The company engages boutique firms for targeted luxury marketing, including **Mason Rose (UK)**, **Kartagener Associates (North America)**, and **CA - Hotel Consulting (France/Switzerland)**.
---
### **Expansion Strategy & Asset Monetization**
The company is executing a dual-track strategy: developing new luxury resorts while liquidating non-core assets to clean the balance sheet.
* **Vellimon Luxury Resort (Kerala):** A new project at **Ashtamudi Lake, Kollam** on **12.92 acres** (**52,285.39 sq. mts.**). The project is under a **30-year lease** from Rockfort Estate Developers. Preliminary work, including **boundary wall construction** and **Panchayat approvals**, is underway.
* **Hyderabad Land Monetization:** In **January 2024**, the company sold land in Hyderabad for **₹84.42 crore**.
* **Debt Settlement:** **₹44.42 crore** of these proceeds were used to settle long-standing liabilities related to a **September 2019 Arbitral Award**.
* **Corporate Structure:** The company operates with **no subsidiaries, associates, or joint ventures**, ensuring all cash flows and assets are managed directly.
---
### **Financial Profile & Capital Structure**
HLV Limited has demonstrated consistent growth in Net Profit, supported by rising room rates and operational efficiencies.
**Financial Summary (₹ in Crores):**
| Metric | FY 2024-25 | FY 2023-24 | FY 2022-23 |
| :--- | :--- | :--- | :--- |
| **Total Income** | **218.40** | **208.89** | **182.85** |
| **Net Profit After Tax (PAT)** | **26.12** | **23.80** | **7.64** |
| **Net Operating Profit** | - | **28.72** | **14.72** |
**Debt and Liquidity:**
* **Total Debt:** Stood at **₹1,819.81 Lakhs** (as of March 31, 2025).
* **Credit Facilities:** Includes a **₹30 Crore** term loan and **₹10 Crore** working capital facility from **Kotak Mahindra Bank**, secured by the **Leela Galleria** property.
* **Dividend Policy:** No dividend was recommended for **FY 2024-25**; profits are being retained to strengthen reserves and fund expansion.
* **Taxation:** Due to **huge accumulated losses** from previous years, the company currently makes no provisions for income tax.
---
### **Sustainability & Green Operations**
To optimize costs and meet ESG standards, the company has integrated renewable energy and resource conservation into its operations:
* **Renewable Energy:** Operates **3 windmills** in Maharashtra with a **4.5 MW** total capacity; **rooftop solar panels** are currently being planned.
* **Water Management:** Features an in-house recycled drinking water glass bottling plant, condensate recovery units, and **Rainwater Harvesting**.
* **Efficiency:** Extensive use of **STP treated water** for cooling towers and gardens, alongside **Computerized Power Monitoring** and high-efficiency **HVAC systems**.
---
### **Critical Risks & Legal Contingencies**
The company faces significant material uncertainties that impact its "Going Concern" status, primarily involving the **Airports Authority of India (AAI)** and minority shareholders.
**1. AAI Lease Disputes (Total Claims > ₹977 Crore):**
* **Mumbai Hotel Lease (18,000 Sq. Mtrs.):** AAI terminated the lease and initiated **eviction proceedings** over a disputed rent increase. While the **Supreme Court** dismissed a PIL challenging the lease extension in **December 2025**, the company is currently negotiating a settlement based on an AAI offer letter dated **December 1, 2023**.
* **Unconstructed Land (11,000 Sq. Mtrs.):** AAI claims **₹807.05 crore** in minimum guarantee fees for a hotel that was never built. This remains in active litigation.
**2. Shareholder Litigation (ITC Limited):**
* **ITC Ltd (8.10% stake)** has challenged the **2019 sale** of assets to Brookfield.
* The **NCLT** recently waived the **10%** shareholding threshold, allowing ITC to pursue a petition for **oppression and mismanagement**. HLV Limited is currently appealing this waiver at the **NCLAT**.
**3. Operational Risks:**
* **Asset Concentration:** High dependence on a single Mumbai asset makes the company vulnerable to local economic shifts.
* **Management Continuity:** While **Vivek Nair (CMD)** and **Dinesh Nair (Co-CMD)** have been re-appointed through **2030**, the company recently saw the resignation of its **Company Secretary** in **November 2025**.
---
### **Industry Outlook & Leadership**
The company is positioned to benefit from strong tailwinds in the Indian hospitality sector, where national demand is projected to grow at **10.6%** through **2027**. Furthermore, the **Union Budget 2025-26** allocation of **₹2,541 crore** for tourism and the classification of hotels under **infrastructure lending** norms provide HLV Limited with opportunities for **higher debt-equity ratios** and **extended repayment schedules** for future projects.