Login
Products
Login
Home
Alerts
Search
Watchlist
Products

HLV Ltd

HLVLTD
NSE
8.43
4.64%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

HLV Ltd

HLVLTD
NSE
8.43
4.64%
29 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
556Cr
Close
Close Price
8.43
Industry
Industry
Hotels
PE
Price To Earnings
140.50
PS
Price To Sales
2.82
Revenue
Revenue
197Cr
Rev Gr TTM
Revenue Growth TTM
-3.46%
PAT Gr TTM
PAT Growth TTM
-83.60%
Peer Comparison
How does HLVLTD stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
HLVLTD
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
524341556043435859413661
Growth YoY
Revenue Growth YoY%
106.26.716.821.714.80.84.84.3-0.8-5.2-17.45.5
Expenses
ExpensesCr
453837444942404646424249
Operating Profit
Operating ProfitCr
7441111031213-2-612
OPM
OPM%
13.410.310.719.718.51.16.720.521.7-4.2-17.319.0
Other Income
Other IncomeCr
822345533321
Interest Expense
Interest ExpenseCr
111111111111
Depreciation
DepreciationCr
334444444455
PBT
PBTCr
11221010231011-3-107
Tax
TaxCr
000000000000
PAT
PATCr
11221010231011-3-107
Growth YoY
PAT Growth YoY%
182.3171.2156.6209.4-4.1-14.772.87.83.8-314.2-384.2-33.1
NPM
NPM%
20.74.54.917.217.33.88.117.818.1-8.5-27.711.3
EPS
EPS
0.20.00.00.10.20.00.10.20.2-0.1-0.10.1

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
6366616981381541461973173199203197
Growth
Revenue Growth%
-11.43.85.6-80.312.0-5.6-87.0285.8136.815.22.1-3.2
Expenses
ExpensesCr
5455085231501571837294157168175180
Operating Profit
Operating ProfitCr
92153175-12-2-37-53-2116312817
OPM
OPM%
14.423.225.1-8.7-1.5-25.4-280.1-28.49.215.413.88.4
Other Income
Other IncomeCr
-177-20441-26-253033-7910169
Interest Expense
Interest ExpenseCr
1988890001225223
Depreciation
DepreciationCr
227240141131012141311141618
PBT
PBTCr
-509-379-15-52-38-20-36-43924264
Tax
TaxCr
-54-70000001000
PAT
PATCr
-455-372-15-52-38-20-36-43824264
Growth
PAT Growth%
-3.018.395.8-235.427.146.6-77.9-18.3118.0211.39.8-83.8
NPM
NPM%
-71.5-56.2-2.2-37.6-24.5-13.9-189.9-58.24.412.012.82.1
EPS
EPS
-9.1-3.9-0.3-0.4-1.93.1-0.6-0.70.10.40.40.1

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
939393126126126126132132132132132
Reserves
ReservesCr
32514538258140331296280287312336322
Current Liabilities
Current LiabilitiesCr
3624304549133,0381321027496110130135
Non Current Liabilities
Non Current LiabilitiesCr
5,0484,2954,1493,26488571737451263432
Total Liabilities
Total LiabilitiesCr
5,8284,9634,7344,5624,189660596560566580632621
Current Assets
Current AssetsCr
159192175182116106104138112197231208
Non Current Assets
Non Current AssetsCr
5,6694,7714,5594,3794,073554493422454382401413
Total Assets
Total AssetsCr
5,8284,9634,7344,5624,189660596560566580632621

Cash Flow

Consolidated
Standalone
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
209139-29-49352434
Investing Cash Flow
Investing Cash FlowCr
1293,824112216-3322
Financing Cash Flow
Financing Cash FlowCr
-327-3,976426-41-21
Net Cash Flow
Net Cash FlowCr
11-14-15011-1157
Free Cash Flow
Free Cash FlowCr
346107-2237445123
CFO To PAT
CFO To PAT%
-554.0-686.881.1114.4462.9100.1129.1
CFO To EBITDA
CFO To EBITDA%
-8,922.5-375.355.0234.3222.977.4120.0

Ratios

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
8738427611,0816962023626066031,721792
Price To Earnings
Price To Earnings
0.00.00.00.00.01.00.00.076.272.530.1
Price To Sales
Price To Sales
1.41.31.17.84.51.419.18.33.58.63.9
Price To Book
Price To Book
-3.3-4.85.82.82.60.40.91.51.43.91.7
EV To EBITDA
EV To EBITDA
63.733.026.7-355.0-611.5-5.8-7.8-30.236.953.324.8
Profitability Ratios
Profitability Ratios
GPM
GPM%
90.690.791.291.491.491.688.990.292.392.392.7
OPM
OPM%
14.423.225.1-8.7-1.5-25.4-280.1-28.49.215.413.8
NPM
NPM%
-71.5-56.2-2.2-37.6-24.5-13.9-189.9-58.24.412.012.8
ROCE
ROCE%
-5.8-6.51.8-1.4-3.6-3.9-7.0-8.73.05.55.6
ROE
ROE%
-108.8-156.3-11.8-13.5-14.2-4.4-8.5-10.31.85.45.6
ROA
ROA%
-7.8-7.5-0.3-1.1-0.9-3.1-6.0-7.61.44.14.1
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.