Login
Home
Charts
Search
Watchlist
Products

HLV Ltd

HLVLTD·NSE
6.64-1.34%Tue, 22 Sept '26 10:26

HLV Ltd

HLVLTD
NSE
6.64
-1.34%
|Tue, 22 Sept '26 10:26
SOICxStockScans Reports
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
440Cr
Close
Close Price
6.68
Industry
Industry
Hotels
PE
Price To Earnings
95.43
PS
Price To Sales
2.13
Revenue
Revenue
207Cr
Rev Gr TTM
Revenue Growth TTM
2.86%
PAT Gr TTM
PAT Growth TTM
-77.32%

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
415560434358594136616347
Growth YoY
Revenue Growth YoY%
16.821.714.80.84.84.3-0.8-5.2-17.45.57.114.6
Expenses
ExpensesCr
374449424046464242495346
Operating Profit
Operating ProfitCr
41111031213-2-612111
OPM
OPM%
10.719.718.51.16.720.521.7-4.2-17.319.016.82.5
Other Income
Other IncomeCr
234553332143
Interest Expense
Interest ExpenseCr
111111111111
Depreciation
DepreciationCr
444444445555
PBT
PBTCr
21010231011-3-1079-1
Tax
TaxCr
000000000000
PAT
PATCr
21010231011-3-1079-1
Growth YoY
PAT Growth YoY%
156.6209.4-4.1-14.772.87.83.8-314.2-384.2-33.1-19.977.5
NPM
NPM%
4.917.217.33.88.117.818.1-8.5-27.711.313.6-1.7
EPS
EPS
0.00.10.20.00.10.20.2-0.1-0.10.10.10.0
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
415560434358594136616347
Growth YoY
Revenue Growth YoY%
16.821.714.80.84.84.3-0.8-5.2-17.45.57.114.6
Expenses
ExpensesCr
374449424046464242495346
Operating Profit
Operating ProfitCr
41111031213-2-612111
OPM
OPM%
10.719.718.51.16.720.521.7-4.2-17.319.016.82.5
Other Income
Other IncomeCr
234553332143
Interest Expense
Interest ExpenseCr
111111111111
Depreciation
DepreciationCr
444444445555
PBT
PBTCr
21010231011-3-1079-1
Tax
TaxCr
000000000000
PAT
PATCr
21010231011-3-1079-1
Growth YoY
PAT Growth YoY%
156.6209.4-4.1-14.772.87.83.8-314.2-384.2-33.1-19.977.5
NPM
NPM%
4.917.217.33.88.117.818.1-8.5-27.711.313.6-1.7
EPS
EPS
0.00.10.20.00.10.20.2-0.1-0.10.10.10.0

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
6616981381541461973173199203201207
Growth
Revenue Growth%
3.85.6-80.312.0-5.6-87.0285.8136.815.22.1-1.22.9
Expenses
ExpensesCr
5085231501571837294157168175187190
Operating Profit
Operating ProfitCr
153175-12-2-37-53-211631281417
OPM
OPM%
23.225.1-8.7-1.5-25.4-280.1-28.49.215.413.87.18.3
Other Income
Other IncomeCr
-20441-26-253033-7910161010
Interest Expense
Interest ExpenseCr
88900012252233
Depreciation
DepreciationCr
24014113101214131114161920
PBT
PBTCr
-379-15-52-38-20-36-439242625
Tax
TaxCr
-700000010000
PAT
PATCr
-372-15-52-38-20-36-438242625
Growth
PAT Growth%
18.395.8-235.427.146.6-77.9-18.3118.0211.39.8-92.0-77.3
NPM
NPM%
-56.2-2.2-37.6-24.5-13.9-189.9-58.24.412.012.81.02.3
EPS
EPS
-3.9-0.3-0.4-1.93.1-0.6-0.70.10.40.40.00.1
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
6616981381541461973173199203201207
Growth
Revenue Growth%
3.85.6-80.312.0-5.6-87.0285.8136.815.22.1-1.22.9
Expenses
ExpensesCr
5085231501571837294157168175187190
Operating Profit
Operating ProfitCr
153175-12-2-37-53-211631281417
OPM
OPM%
23.225.1-8.7-1.5-25.4-280.1-28.49.215.413.87.18.3
Other Income
Other IncomeCr
-20441-26-253033-7910161010
Interest Expense
Interest ExpenseCr
88900012252233
Depreciation
DepreciationCr
24014113101214131114161920
PBT
PBTCr
-379-15-52-38-20-36-439242625
Tax
TaxCr
-700000010000
PAT
PATCr
-372-15-52-38-20-36-438242625
Growth
PAT Growth%
18.395.8-235.427.146.6-77.9-18.3118.0211.39.8-92.0-77.3
NPM
NPM%
-56.2-2.2-37.6-24.5-13.9-189.9-58.24.412.012.81.02.3
EPS
EPS
-3.9-0.3-0.4-1.93.1-0.6-0.70.10.40.40.00.1

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
9393126126126126132132132132132
Reserves
ReservesCr
14538258140331296280287312336339
Current Liabilities
Current LiabilitiesCr
4304549133,0381321027496110130138
Non Current Liabilities
Non Current LiabilitiesCr
4,2954,1493,26488571737451263433
Total Liabilities
Total LiabilitiesCr
4,9634,7344,5624,189660596560566580632642
Current Assets
Current AssetsCr
192175182116106104138112197231242
Non Current Assets
Non Current AssetsCr
4,7714,5594,3794,073554493422454382401400
Total Assets
Total AssetsCr
4,9634,7344,5624,189660596560566580632642
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
9393126126126126132132132132132
Reserves
ReservesCr
14538258140331296280287312336339
Current Liabilities
Current LiabilitiesCr
4304549133,0381321027496110130138
Non Current Liabilities
Non Current LiabilitiesCr
4,2954,1493,26488571737451263433
Total Liabilities
Total LiabilitiesCr
4,9634,7344,5624,189660596560566580632642
Current Assets
Current AssetsCr
192175182116106104138112197231242
Non Current Assets
Non Current AssetsCr
4,7714,5594,3794,073554493422454382401400
Total Assets
Total AssetsCr
4,9634,7344,5624,189660596560566580632642

Cash Flow

Consolidated
Standalone
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
209139-29-4935243437
Investing Cash Flow
Investing Cash FlowCr
1293,824112216-3322-62
Financing Cash Flow
Financing Cash FlowCr
-327-3,976426-41-21-14
Net Cash Flow
Net Cash FlowCr
11-14-15011-1157-39
Free Cash Flow
Free Cash FlowCr
346107-22374451235
CFO To PAT
CFO To PAT%
-554.0-686.881.1114.4462.9100.1129.11,754.7
CFO To EBITDA
CFO To EBITDA%
-8,922.5-375.355.0234.3222.977.4120.0255.3
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
209139-29-4935243437
Investing Cash Flow
Investing Cash FlowCr
1293,824112216-3322-62
Financing Cash Flow
Financing Cash FlowCr
-327-3,976426-41-21-14
Net Cash Flow
Net Cash FlowCr
11-14-15011-1157-39
Free Cash Flow
Free Cash FlowCr
346107-22374451235
CFO To PAT
CFO To PAT%
-554.0-686.881.1114.4462.9100.1129.11,754.7
CFO To EBITDA
CFO To EBITDA%
-8,922.5-375.355.0234.3222.977.4120.0255.3

Ratios

Consolidated
Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
8427611,0816962023626066031,721792377440
Price To Earnings
Price To Earnings
1.076.272.530.1190.795.4
Price To Sales
Price To Sales
1.31.17.84.51.419.18.33.58.63.91.92.1
Price To Book
Price To Book
-4.85.82.82.60.40.91.51.43.91.70.80.9
EV To EBITDA
EV To EBITDA
33.026.7-355.0-611.5-5.8-7.8-30.236.953.324.819.420.1
Profitability Ratios
Profitability Ratios
GPM
GPM%
73.373.171.071.473.517.763.675.978.079.779.679.6
OPM
OPM%
23.225.1-8.7-1.5-25.4-280.1-28.49.215.413.87.18.3
NPM
NPM%
-56.2-2.2-37.6-24.5-13.9-189.9-58.24.412.012.81.02.3
ROCE
ROCE%
-6.51.8-1.4-3.6-3.9-7.0-8.73.05.55.61.01.0
ROE
ROE%
-156.3-11.8-13.5-14.2-4.4-8.5-10.31.85.45.60.40.4
ROA
ROA%
-7.5-0.3-1.1-0.9-3.1-6.0-7.61.44.14.10.30.3
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
8427611,0816962023626066031,721792377440
Price To Earnings
Price To Earnings
1.076.272.530.1190.795.4
Price To Sales
Price To Sales
1.31.17.84.51.419.18.33.58.63.91.92.1
Price To Book
Price To Book
-4.85.82.82.60.40.91.51.43.91.70.80.9
EV To EBITDA
EV To EBITDA
33.026.7-355.0-611.5-5.8-7.8-30.236.953.324.819.420.1
Profitability Ratios
Profitability Ratios
GPM
GPM%
73.373.171.071.473.517.763.675.978.079.779.679.6
OPM
OPM%
23.225.1-8.7-1.5-25.4-280.1-28.49.215.413.87.18.3
NPM
NPM%
-56.2-2.2-37.6-24.5-13.9-189.9-58.24.412.012.81.02.3
ROCE
ROCE%
-6.51.8-1.4-3.6-3.9-7.0-8.73.05.55.61.01.0
ROE
ROE%
-156.3-11.8-13.5-14.2-4.4-8.5-10.31.85.45.60.40.4
ROA
ROA%
-7.5-0.3-1.1-0.9-3.1-6.0-7.61.44.14.10.30.3
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
HLV Ltd is a single-asset luxury hotel company built around one property - The Leela, Mumbai - that was carved out of a larger hotel group after the founders sold everything else, including the brand, to Brookfield in 2019 to settle debts. What remained was a 394-room airport-adjacent hotel on leased government land, operating under a name it no longer owns, with a recurring approach that explains everything else: it earns every rupee from rooms and restaurants at one address, fights a long-running lease battle to keep that address, and is now trying to build a second property in Kerala to stop being a one-hotel company. # Business segments A single luxury hotel that generates all its revenue from two streams - rooms and food - while a second property sits in early development. ## 1. The Leela, Mumbai: the company's only operating business **A 394-room luxury hotel at Mumbai's airport that earns money by selling rooms per night and food per cover, with a premium position built entirely on location and service reputation.** - **Location is the moat** - the hotel sits on 18,000 square metres of land leased from the Airports Authority of India, right next to Mumbai's airport, which gives it a natural advantage over competitors that the company itself says lets it charge a premium. - **Two revenue streams, one building** - it makes money from Room Revenue and Food & Beverage Revenue, with the rooms side running at an average rate of ₹11,105 per night and 74% occupancy in FY25, meaning roughly 298 of its 394 rooms were sold each day. - **Dining as a draw, not just an amenity** - the hotel houses signature restaurants like Jamavar (fine-dining Indian) and Le Cirque (European, a repeat Wine Spectator award winner) that pull in outside guests and drive the M.I.C.E. and weddings business, which feeds the food and beverage top line. - **Sold through someone else's network** - because the company sold its brand and management platform to Brookfield in 2019, it now pays a marketing fee to access Brookfield's distribution, which plugs the hotel into the Global Hotel Alliance (550-plus hotels, a 14-million-member loyalty programme) and Preferred Hotels & Resorts (850-plus independent properties with sales teams in 30 global offices). - **The lease is the existential risk** - the main land lease with the Airports Authority of India has been unilaterally terminated, eviction proceedings have commenced, and the company is fighting this in the Bombay High Court while simultaneously negotiating a settlement, with its entire going-concern assumption resting on a favourable outcome. ## 2. Vellimon, Kerala: a second hotel in early construction **A luxury resort and hotel project on Ashtamudi Lake that exists to give the company a second asset and reduce its dependence on a single property.** - **Land secured from a promoter entity** - the project sits on roughly 12.9 acres taken on a 30-year lease from Rockfort Estate Developers Private Limited, a promoter group company, with board approval granted in February 2024. - **Still at the boundary-wall stage** - as of the latest filing, work is limited to preliminary steps like building a boundary wall and securing local Panchayat approvals, so the asset is years away from generating any revenue. # Group structure and partners **HLV Ltd is a standalone company with no subsidiaries, operating its sole hotel on leased government land and relying on a marketing arrangement with the very buyer that acquired its former brand and hotels.** - **No corporate family** - the company has no subsidiaries, joint ventures, or associate companies as of March 2025, making it a pure single-asset entity with no diversification through corporate structure. - **The Brookfield relationship is complicated** - the 2019 sale of its Delhi, Bengaluru, Chennai and Udaipur hotel undertakings, along with its hotel management operations and the 100% shareholding in LPRL (which owned the Agra property), as well as the Leela brand and trademarks, to Brookfield was the transaction that created today's HLV Ltd, and the company now pays Brookfield a fee for the marketing and distribution access that lets its remaining Mumbai hotel reach global customers through GHA and Preferred Hotels & Resorts. - **Promoter-landlord overlap** - the company leases its laundry and office space from Leela Lace Holdings Private Limited (a promoter group company) and has a credit balance outstanding to Leela Lace and a deposit given to Rockfort Estate Developers, the same promoter-group entity that is leasing the land for the new Kerala project. - **The old sale is still in court** - ITC Limited, an 8.1% shareholder, has filed an oppression and mismanagement petition challenging the 2019 Brookfield transaction, and the matter has moved from NCLT to NCLAT, with a parallel SEBI-related appeal pending in the Supreme Court.

Documents — HLV Ltd

  • Q1 FY2027 Quarterly Result (Jun 2026, PDF): https://www.stockscans.in/document/3u20typnz9c11sh95b9cjcyg.pdf
  • Q4 FY2026 Quarterly Result (Mar 2026, PDF): https://www.stockscans.in/document/5n7u00ydzusoj5tcwsjqfoat.pdf
  • Q3 FY2026 Quarterly Result (Dec 2025, PDF): https://www.stockscans.in/document/d5e25szzwecm1yasdqdduxg1.pdf
  • Q2 FY2026 Quarterly Result (Sep 2025, PDF): https://www.stockscans.in/document/9duxo0eifm8stfvpwm8ig7z6.pdf
  • Q1 FY2026 Quarterly Result (Jun 2025, PDF): https://www.stockscans.in/document/ccgvs4vil966qstn7zfr3pjr.pdf
  • Q4 FY2025 Quarterly Result (Mar 2025, PDF): https://www.stockscans.in/document/t79jvbaur46165q4vjxbs4ko.pdf
  • Q3 FY2025 Quarterly Result (Dec 2024, PDF): https://www.stockscans.in/document/fl2ffuewqdo7mxwlw0mxst25.pdf
  • Q2 FY2025 Quarterly Result (Sep 2024, PDF): https://www.stockscans.in/document/ol352s8un77a7vscg42deiws.pdf
  • FY2026 Annual Report (PDF): https://www.stockscans.in/document/aamcffkip9lmxe4agsgi0q72.pdf
  • FY2025 Annual Report (PDF): https://www.stockscans.in/document/gbx3se1f2u7dhgd5rg4rjq0k.pdf
  • FY2024 Annual Report (PDF): https://www.stockscans.in/document/ks8cr5y10zhpxmhjntqijo0h.pdf
  • FY2023 Annual Report (PDF): https://www.stockscans.in/document/fvlgfgl8x0i7hz7hdxzt0lzf.pdf
  • FY2022 Annual Report (PDF): https://www.stockscans.in/document/r4xuzvo6xfh9crabttzairw8.pdf
  • FY2021 Annual Report (PDF): https://www.stockscans.in/document/vzz2zzda16x7t2qz50agoiep.pdf
  • FY2020 Annual Report (PDF): https://www.stockscans.in/document/g7500ax5tfn15gqgquo4mbbm.pdf