| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,433 | 1,964 | 1,905 | 1,550 | 1,826 | 2,533 | 2,425 | 2,041 | 2,041 | 2,842 | 2,765 | 2,339 | |
Growth YoY Revenue Growth YoY% | 16.3 | 16.5 | 17.2 | 5.7 | 27.4 | 29.0 | 27.3 | 31.7 | 11.8 | 12.2 | 14.0 | 14.6 |
| 1,078 | 1,231 | 1,246 | 1,101 | 1,325 | 1,571 | 1,568 | 1,465 | 1,471 | 1,766 | 1,793 | 1,666 | |
| 355 | 732 | 660 | 450 | 501 | 962 | 857 | 576 | 570 | 1,076 | 973 | 673 | |
OPM OPM% | 24.8 | 37.3 | 34.6 | 29.0 | 27.4 | 38.0 | 35.3 | 28.2 | 27.9 | 37.9 | 35.2 | 28.8 |
| 48 | 40 | 46 | 46 | 371 | 59 | 59 | 61 | 83 | 334 | 79 | 80 | |
Interest Expense Interest ExpenseCr | 59 | 53 | 52 | 50 | 52 | 52 | 54 | 55 | 56 | 56 | 55 | 57 |
Depreciation DepreciationCr | 111 | 114 | 120 | 117 | 125 | 134 | 142 | 143 | 145 | 150 | 167 | 163 |
PBT PBTCr | 232 | 605 | 535 | 328 | 696 | 834 | 720 | 440 | 453 | 1,203 | 830 | 533 |
| 72 | 167 | 142 | 94 | 122 | 220 | 180 | 120 | 137 | 269 | 205 | 142 | |
| 160 | 438 | 393 | 234 | 573 | 614 | 540 | 319 | 316 | 934 | 625 | 391 | |
Growth YoY PAT Growth YoY% | 28.6 | 15.6 | 30.2 | 11.2 | 258.5 | 40.1 | 37.4 | 36.4 | -44.8 | 52.2 | 15.8 | 22.4 |
NPM NPM% | 11.2 | 22.3 | 20.6 | 15.1 | 31.4 | 24.2 | 22.3 | 15.7 | 15.5 | 32.9 | 22.6 | 16.7 |
| 1.2 | 3.2 | 2.9 | 1.8 | 3.9 | 4.1 | 3.7 | 2.1 | 2.0 | 6.3 | 4.2 | 2.5 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,433 | 1,964 | 1,905 | 1,550 | 1,826 | 2,533 | 2,425 | 2,041 | 2,041 | 2,842 | 2,765 | 2,339 | |
Growth YoY Revenue Growth YoY% | 16.3 | 16.5 | 17.2 | 5.7 | 27.4 | 29.0 | 27.3 | 31.7 | 11.8 | 12.2 | 14.0 | 14.6 |
| 1,078 | 1,231 | 1,246 | 1,101 | 1,325 | 1,571 | 1,568 | 1,465 | 1,471 | 1,766 | 1,793 | 1,666 | |
| 355 | 732 | 660 | 450 | 501 | 962 | 857 | 576 | 570 | 1,076 | 973 | 673 | |
OPM OPM% | 24.8 | 37.3 | 34.6 | 29.0 | 27.4 | 38.0 | 35.3 | 28.2 | 27.9 | 37.9 | 35.2 | 28.8 |
| 48 | 40 | 46 | 46 | 371 | 59 | 59 | 61 | 83 | 334 | 79 | 80 | |
Interest Expense Interest ExpenseCr | 59 | 53 | 52 | 50 | 52 | 52 | 54 | 55 | 56 | 56 | 55 | 57 |
Depreciation DepreciationCr | 111 | 114 | 120 | 117 | 125 | 134 | 142 | 143 | 145 | 150 | 167 | 163 |
PBT PBTCr | 232 | 605 | 535 | 328 | 696 | 834 | 720 | 440 | 453 | 1,203 | 830 | 533 |
| 72 | 167 | 142 | 94 | 122 | 220 | 180 | 120 | 137 | 269 | 205 | 142 | |
| 160 | 438 | 393 | 234 | 573 | 614 | 540 | 319 | 316 | 934 | 625 | 391 | |
Growth YoY PAT Growth YoY% | 28.6 | 15.6 | 30.2 | 11.2 | 258.5 | 40.1 | 37.4 | 36.4 | -44.8 | 52.2 | 15.8 | 22.4 |
NPM NPM% | 11.2 | 22.3 | 20.6 | 15.1 | 31.4 | 24.2 | 22.3 | 15.7 | 15.5 | 32.9 | 22.6 | 16.7 |
| 1.2 | 3.2 | 2.9 | 1.8 | 3.9 | 4.1 | 3.7 | 2.1 | 2.0 | 6.3 | 4.2 | 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 | 4,023 | 4,021 | 4,104 | 4,512 | 4,463 | 1,575 | 3,056 | 5,810 | 6,769 | 8,335 | 9,689 | 9,987 |
Growth Revenue Growth% | -4.0 | -0.1 | 2.1 | 9.9 | -1.1 | -64.7 | 94.0 | 90.1 | 16.5 | 23.1 | 16.3 | 13.2 |
| 3,471 | 3,411 | 3,433 | 3,682 | 3,496 | 1,937 | 2,651 | 4,005 | 4,612 | 5,565 | 6,495 | 6,696 | |
| 552 | 610 | 670 | 830 | 968 | -362 | 405 | 1,805 | 2,157 | 2,769 | 3,195 | 3,291 | |
OPM OPM% | 13.7 | 15.2 | 16.3 | 18.4 | 21.7 | -23.0 | 13.2 | 31.1 | 31.9 | 33.2 | 33.0 | 33.0 |
| 17 | 44 | 84 | 90 | 173 | 325 | 171 | 142 | 183 | 535 | 558 | 577 | |
Interest Expense Interest ExpenseCr | 376 | 324 | 269 | 190 | 341 | 403 | 428 | 236 | 220 | 208 | 221 | 224 |
Depreciation DepreciationCr | 285 | 299 | 301 | 328 | 404 | 410 | 406 | 416 | 454 | 518 | 605 | 625 |
PBT PBTCr | -91 | 31 | 184 | 402 | 396 | -850 | -258 | 1,295 | 1,666 | 2,578 | 2,926 | 3,019 |
| 91 | 114 | 121 | 157 | 45 | -155 | -36 | 323 | 464 | 617 | 731 | 753 | |
PAT PATCr | -182 | -83 | 63 | 245 | 351 | -694 | -222 | 971 | 1,202 | 1,961 | 2,195 | 2,267 |
Growth PAT Growth% | 47.6 | 54.3 | 176.0 | 286.8 | 43.4 | -297.9 | 68.0 | 536.8 | 23.7 | 63.2 | 11.9 | 10.8 |
NPM NPM% | -4.5 | -2.1 | 1.5 | 5.4 | 7.9 | -44.1 | -7.3 | 16.7 | 17.8 | 23.5 | 22.7 | 22.7 |
| -2.1 | -0.5 | 0.9 | 2.3 | 2.9 | -5.9 | -2.0 | 7.1 | 8.9 | 13.4 | 14.6 | 15.1 |
| 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 | 4,023 | 4,021 | 4,104 | 4,512 | 4,463 | 1,575 | 3,056 | 5,810 | 6,769 | 8,335 | 9,689 | 9,987 |
Growth Revenue Growth% | -4.0 | -0.1 | 2.1 | 9.9 | -1.1 | -64.7 | 94.0 | 90.1 | 16.5 | 23.1 | 16.3 | 13.2 |
| 3,471 | 3,411 | 3,433 | 3,682 | 3,496 | 1,937 | 2,651 | 4,005 | 4,612 | 5,565 | 6,495 | 6,696 | |
| 552 | 610 | 670 | 830 | 968 | -362 | 405 | 1,805 | 2,157 | 2,769 | 3,195 | 3,291 | |
OPM OPM% | 13.7 | 15.2 | 16.3 | 18.4 | 21.7 | -23.0 | 13.2 | 31.1 | 31.9 | 33.2 | 33.0 | 33.0 |
| 17 | 44 | 84 | 90 | 173 | 325 | 171 | 142 | 183 | 535 | 558 | 577 | |
Interest Expense Interest ExpenseCr | 376 | 324 | 269 | 190 | 341 | 403 | 428 | 236 | 220 | 208 | 221 | 224 |
Depreciation DepreciationCr | 285 | 299 | 301 | 328 | 404 | 410 | 406 | 416 | 454 | 518 | 605 | 625 |
PBT PBTCr | -91 | 31 | 184 | 402 | 396 | -850 | -258 | 1,295 | 1,666 | 2,578 | 2,926 | 3,019 |
| 91 | 114 | 121 | 157 | 45 | -155 | -36 | 323 | 464 | 617 | 731 | 753 | |
PAT PATCr | -182 | -83 | 63 | 245 | 351 | -694 | -222 | 971 | 1,202 | 1,961 | 2,195 | 2,267 |
Growth PAT Growth% | 47.6 | 54.3 | 176.0 | 286.8 | 43.4 | -297.9 | 68.0 | 536.8 | 23.7 | 63.2 | 11.9 | 10.8 |
NPM NPM% | -4.5 | -2.1 | 1.5 | 5.4 | 7.9 | -44.1 | -7.3 | 16.7 | 17.8 | 23.5 | 22.7 | 22.7 |
| -2.1 | -0.5 | 0.9 | 2.3 | 2.9 | -5.9 | -2.0 | 7.1 | 8.9 | 13.4 | 14.6 | 15.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 99 | 99 | 119 | 119 | 119 | 119 | 142 | 142 | 142 | 142 | 142 |
Reserves ReservesCr | 2,481 | 2,419 | 4,062 | 4,229 | 4,238 | 3,530 | 6,920 | 7,840 | 9,314 | 11,018 | 12,910 |
| 2,416 | 1,839 | 1,393 | 2,089 | 1,901 | 2,948 | 1,964 | 2,119 | 1,998 | 1,996 | 2,235 | |
| 4,076 | 3,540 | 3,023 | 2,346 | 4,496 | 4,282 | 3,471 | 2,908 | 2,729 | 3,292 | 3,122 | |
| 9,815 | 8,634 | 9,375 | 9,584 | 11,518 | 11,513 | 13,090 | 13,669 | 14,856 | 17,704 | 20,297 | |
| 944 | 926 | 1,220 | 1,159 | 1,437 | 1,154 | 2,674 | 2,590 | 3,068 | 4,170 | 5,577 | |
| 8,871 | 7,708 | 8,155 | 8,425 | 10,081 | 10,359 | 10,416 | 11,078 | 11,787 | 13,534 | 14,720 | |
| 9,815 | 8,634 | 9,375 | 9,584 | 11,518 | 11,513 | 13,090 | 13,669 | 14,856 | 17,704 | 20,297 |
| 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 | 99 | 99 | 119 | 119 | 119 | 119 | 142 | 142 | 142 | 142 | 142 |
Reserves ReservesCr | 2,481 | 2,419 | 4,062 | 4,229 | 4,238 | 3,530 | 6,920 | 7,840 | 9,314 | 11,018 | 12,910 |
| 2,416 | 1,839 | 1,393 | 2,089 | 1,901 | 2,948 | 1,964 | 2,119 | 1,998 | 1,996 | 2,235 | |
| 4,076 | 3,540 | 3,023 | 2,346 | 4,496 | 4,282 | 3,471 | 2,908 | 2,729 | 3,292 | 3,122 | |
| 9,815 | 8,634 | 9,375 | 9,584 | 11,518 | 11,513 | 13,090 | 13,669 | 14,856 | 17,704 | 20,297 | |
| 944 | 926 | 1,220 | 1,159 | 1,437 | 1,154 | 2,674 | 2,590 | 3,068 | 4,170 | 5,577 | |
| 8,871 | 7,708 | 8,155 | 8,425 | 10,081 | 10,359 | 10,416 | 11,078 | 11,787 | 13,534 | 14,720 | |
| 9,815 | 8,634 | 9,375 | 9,584 | 11,518 | 11,513 | 13,090 | 13,669 | 14,856 | 17,704 | 20,297 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 619 | 535 | 492 | 711 | 823 | -319 | 672 | 1,619 | 1,935 | 2,194 | 2,471 | |
| 338 | 855 | -529 | -388 | -502 | -120 | -1,642 | -145 | -1,210 | -1,892 | -1,727 | |
| -1,196 | -1,381 | 96 | -343 | -265 | 280 | 1,659 | -1,528 | -985 | -547 | -976 | |
Net Cash Flow Net Cash FlowCr | -240 | 8 | 59 | -20 | 56 | -158 | 688 | -53 | -260 | -245 | -232 |
Free Cash Flow Free Cash FlowCr | 253 | 954 | -13 | 251 | 511 | -506 | 387 | 1,191 | 1,302 | 1,133 | 1,444 |
CFO To PAT CFO To PAT% | -340.4 | -642.8 | 778.2 | 290.9 | 234.8 | 45.9 | -302.0 | 166.7 | 161.1 | 111.9 | 112.6 |
CFO To EBITDA CFO To EBITDA% | 112.1 | 87.7 | 73.4 | 85.7 | 85.1 | 88.1 | 165.9 | 89.7 | 89.7 | 79.2 | 77.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 619 | 535 | 492 | 711 | 823 | -319 | 672 | 1,619 | 1,935 | 2,194 | 2,471 | |
| 338 | 855 | -529 | -388 | -502 | -120 | -1,642 | -145 | -1,210 | -1,892 | -1,727 | |
| -1,196 | -1,381 | 96 | -343 | -265 | 280 | 1,659 | -1,528 | -985 | -547 | -976 | |
Net Cash Flow Net Cash FlowCr | -240 | 8 | 59 | -20 | 56 | -158 | 688 | -53 | -260 | -245 | -232 |
Free Cash Flow Free Cash FlowCr | 253 | 954 | -13 | 251 | 511 | -506 | 387 | 1,191 | 1,302 | 1,133 | 1,444 |
CFO To PAT CFO To PAT% | -340.4 | -642.8 | 778.2 | 290.9 | 234.8 | 45.9 | -302.0 | 166.7 | 161.1 | 111.9 | 112.6 |
CFO To EBITDA CFO To EBITDA% | 112.1 | 87.7 | 73.4 | 85.7 | 85.1 | 88.1 | 165.9 | 89.7 | 89.7 | 79.2 | 77.4 |
| 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 | 9,823 | 12,564 | 15,145 | 18,356 | 8,908 | 13,189 | 33,862 | 46,078 | 84,175 | 1,11,974 | 81,242 | 1,05,469 |
Price To Earnings Price To Earnings | -42.4 | 149.8 | 64.0 | 25.1 | 46.0 | 66.8 | 58.7 | 39.0 | 49.2 | |||
Price To Sales Price To Sales | 2.4 | 3.1 | 3.7 | 4.1 | 2.0 | 8.4 | 11.1 | 7.9 | 12.4 | 13.4 | 8.4 | 10.6 |
Price To Book Price To Book | 3.8 | 5.0 | 3.6 | 4.2 | 2.0 | 3.6 | 4.8 | 5.8 | 8.9 | 10.0 | 6.2 | 8.1 |
EV To EBITDA EV To EBITDA | 23.8 | 24.8 | 25.7 | 23.9 | 13.2 | -51.3 | 90.3 | 26.7 | 39.6 | 40.8 | 25.8 | 32.5 |
GPM GPM% | 69.2 | 69.4 | 69.8 | 70.0 | 67.5 | 57.0 | 65.4 | 68.7 | 69.3 | 73.1 | 73.3 | 73.3 |
OPM OPM% | 13.7 | 15.2 | 16.3 | 18.4 | 21.7 | -23.0 | 13.2 | 31.1 | 31.9 | 33.2 | 33.0 | 33.0 |
NPM NPM% | -4.5 | -2.1 | 1.5 | 5.4 | 7.9 | -44.1 | -7.3 | 16.7 | 17.8 | 23.5 | 22.7 | 22.7 |
ROCE ROCE% | 4.7 | 6.7 | 7.0 | 9.8 | 8.6 | -4.9 | 1.6 | 13.8 | 15.5 | 19.6 | 19.8 | 19.8 |
ROE ROE% | -7.0 | -3.3 | 1.5 | 5.6 | 8.1 | -19.0 | -3.1 | 12.2 | 12.7 | 17.6 | 16.8 | 16.8 |
ROA ROA% | -1.9 | -1.0 | 0.7 | 2.5 | 3.0 | -6.0 | -1.7 | 7.1 | 8.1 | 11.1 | 10.8 | 10.8 |
| 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 | 9,823 | 12,564 | 15,145 | 18,356 | 8,908 | 13,189 | 33,862 | 46,078 | 84,175 | 1,11,974 | 81,242 | 1,05,469 |
Price To Earnings Price To Earnings | -42.4 | 149.8 | 64.0 | 25.1 | 46.0 | 66.8 | 58.7 | 39.0 | 49.2 | |||
Price To Sales Price To Sales | 2.4 | 3.1 | 3.7 | 4.1 | 2.0 | 8.4 | 11.1 | 7.9 | 12.4 | 13.4 | 8.4 | 10.6 |
Price To Book Price To Book | 3.8 | 5.0 | 3.6 | 4.2 | 2.0 | 3.6 | 4.8 | 5.8 | 8.9 | 10.0 | 6.2 | 8.1 |
EV To EBITDA EV To EBITDA | 23.8 | 24.8 | 25.7 | 23.9 | 13.2 | -51.3 | 90.3 | 26.7 | 39.6 | 40.8 | 25.8 | 32.5 |
GPM GPM% | 69.2 | 69.4 | 69.8 | 70.0 | 67.5 | 57.0 | 65.4 | 68.7 | 69.3 | 73.1 | 73.3 | 73.3 |
OPM OPM% | 13.7 | 15.2 | 16.3 | 18.4 | 21.7 | -23.0 | 13.2 | 31.1 | 31.9 | 33.2 | 33.0 | 33.0 |
NPM NPM% | -4.5 | -2.1 | 1.5 | 5.4 | 7.9 | -44.1 | -7.3 | 16.7 | 17.8 | 23.5 | 22.7 | 22.7 |
ROCE ROCE% | 4.7 | 6.7 | 7.0 | 9.8 | 8.6 | -4.9 | 1.6 | 13.8 | 15.5 | 19.6 | 19.8 | 19.8 |
ROE ROE% | -7.0 | -3.3 | 1.5 | 5.6 | 8.1 | -19.0 | -3.1 | 12.2 | 12.7 | 17.6 | 16.8 | 16.8 |
ROA ROA% | -1.9 | -1.0 | 0.7 | 2.5 | 3.0 | -6.0 | -1.7 | 7.1 | 8.1 | 11.1 | 10.8 | 10.8 |
Documents — Indian Hotels Co Ltd
Concall Transcript Summaries — Indian Hotels Co Ltd