Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹91,762Cr
Rev Gr TTM
Revenue Growth TTM
19.63%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

INDHOTEL
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% | 86.4 | 15.8 | 16.3 | 16.5 | 17.2 | 5.7 | 27.4 | 29.0 | 27.3 | 31.7 | 11.8 | 12.2 |
| 1,090 | 1,056 | 1,078 | 1,231 | 1,246 | 1,101 | 1,325 | 1,571 | 1,568 | 1,465 | 1,471 | 1,766 |
Operating Profit Operating ProfitCr |
| 32.9 | 28.0 | 24.8 | 37.3 | 34.6 | 29.0 | 27.4 | 38.0 | 35.3 | 28.2 | 27.9 | 37.9 |
Other Income Other IncomeCr | 29 | 49 | 48 | 40 | 46 | 46 | 371 | 59 | 59 | 61 | 83 | 334 |
Interest Expense Interest ExpenseCr | 57 | 57 | 59 | 53 | 52 | 50 | 52 | 52 | 54 | 55 | 56 | 56 |
Depreciation DepreciationCr | 108 | 109 | 111 | 114 | 120 | 117 | 125 | 134 | 142 | 143 | 145 | 150 |
| 400 | 294 | 232 | 605 | 535 | 328 | 696 | 834 | 720 | 440 | 453 | 1,203 |
| 98 | 83 | 72 | 167 | 142 | 94 | 122 | 220 | 180 | 120 | 137 | 269 |
|
Growth YoY PAT Growth YoY% | 278.8 | 26.8 | 28.6 | 15.6 | 30.2 | 11.2 | 258.5 | 40.1 | 37.4 | 36.4 | -44.8 | 52.2 |
| 18.6 | 14.4 | 11.2 | 22.3 | 20.6 | 15.1 | 31.4 | 24.2 | 22.3 | 15.7 | 15.5 | 32.9 |
| 2.3 | 1.6 | 1.2 | 3.2 | 2.9 | 1.8 | 3.9 | 4.1 | 3.7 | 2.1 | 2.0 | 6.3 |
| 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 |
|---|
|
| | -4.0 | -0.1 | 2.1 | 9.9 | -1.1 | -64.7 | 94.0 | 90.1 | 16.5 | 23.1 | 12.2 |
| 3,700 | 3,471 | 3,411 | 3,433 | 3,682 | 3,496 | 1,937 | 2,651 | 4,005 | 4,612 | 5,565 | 6,270 |
Operating Profit Operating ProfitCr |
| 11.7 | 13.7 | 15.2 | 16.3 | 18.4 | 21.7 | -23.0 | 13.2 | 31.1 | 31.9 | 33.2 | 32.9 |
Other Income Other IncomeCr | -254 | 17 | 44 | 84 | 90 | 173 | 325 | 171 | 142 | 183 | 535 | 537 |
Interest Expense Interest ExpenseCr | 176 | 376 | 324 | 269 | 190 | 341 | 403 | 428 | 236 | 220 | 208 | 220 |
Depreciation DepreciationCr | 291 | 285 | 299 | 301 | 328 | 404 | 410 | 406 | 416 | 454 | 518 | 580 |
| -232 | -91 | 31 | 184 | 402 | 396 | -850 | -258 | 1,295 | 1,666 | 2,578 | 2,816 |
| 115 | 91 | 114 | 121 | 157 | 45 | -155 | -36 | 323 | 464 | 617 | 706 |
|
| | 47.6 | 54.3 | 176.0 | 286.8 | 43.4 | -297.9 | 68.0 | 536.8 | 23.7 | 63.2 | 7.6 |
| -8.3 | -4.5 | -2.1 | 1.5 | 5.4 | 7.9 | -44.1 | -7.3 | 16.7 | 17.8 | 23.5 | 22.6 |
| -4.3 | -2.1 | -0.5 | 0.9 | 2.3 | 2.9 | -5.9 | -2.0 | 7.1 | 8.9 | 13.4 | 14.1 |
| 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 | 81 | 99 | 99 | 119 | 119 | 119 | 119 | 142 | 142 | 142 | 142 | 142 |
| 2,146 | 2,481 | 2,419 | 4,062 | 4,229 | 4,238 | 3,530 | 6,920 | 7,840 | 9,314 | 11,018 | 11,427 |
Current Liabilities Current LiabilitiesCr | 1,432 | 2,416 | 1,839 | 1,393 | 2,089 | 1,901 | 2,948 | 1,964 | 2,119 | 1,998 | 1,996 | 2,131 |
Non Current Liabilities Non Current LiabilitiesCr | 5,490 | 4,076 | 3,540 | 3,023 | 2,346 | 4,496 | 4,282 | 3,471 | 2,908 | 2,729 | 3,292 | 3,391 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 1,724 | 944 | 926 | 1,220 | 1,159 | 1,437 | 1,154 | 2,674 | 2,590 | 3,068 | 4,170 | 4,283 |
Non Current Assets Non Current AssetsCr | 8,163 | 8,871 | 7,708 | 8,155 | 8,425 | 10,081 | 10,359 | 10,416 | 11,078 | 11,787 | 13,534 | 14,136 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 495 | 619 | 535 | 492 | 711 | 823 | -319 | 672 | 1,619 | 1,935 | 2,194 |
Investing Cash Flow Investing Cash FlowCr | -726 | 338 | 855 | -529 | -388 | -502 | -120 | -1,642 | -145 | -1,210 | -1,892 |
Financing Cash Flow Financing Cash FlowCr | 491 | -1,196 | -1,381 | 96 | -343 | -265 | 280 | 1,659 | -1,528 | -985 | -547 |
|
Free Cash Flow Free Cash FlowCr | 184 | 253 | 954 | -13 | 251 | 511 | -506 | 387 | 1,191 | 1,302 | 1,133 |
| -142.6 | -340.4 | -642.8 | 778.2 | 290.9 | 234.8 | 45.9 | -302.0 | 166.7 | 161.1 | 111.9 |
CFO To EBITDA CFO To EBITDA% | 101.3 | 112.1 | 87.7 | 73.4 | 85.7 | 85.1 | 88.1 | 165.9 | 89.7 | 89.7 | 79.2 |
| 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 | 9,436 | 9,823 | 12,564 | 15,145 | 18,356 | 8,908 | 13,189 | 33,862 | 46,078 | 84,175 | 1,11,974 |
Price To Earnings Price To Earnings | 0.0 | -42.4 | 0.0 | 149.8 | 64.0 | 25.1 | 0.0 | 0.0 | 46.0 | 66.8 | 58.7 |
Price To Sales Price To Sales | 2.3 | 2.4 | 3.1 | 3.7 | 4.1 | 2.0 | 8.4 | 11.1 | 7.9 | 12.4 | 13.4 |
Price To Book Price To Book | 4.3 | 3.8 | 5.0 | 3.6 | 4.2 | 2.0 | 3.6 | 4.8 | 5.8 | 8.9 | 10.0 |
| 27.8 | 23.8 | 24.8 | 25.7 | 23.9 | 13.2 | -51.3 | 90.3 | 26.7 | 39.6 | 40.8 |
Profitability Ratios Profitability Ratios |
| 89.4 | 90.9 | 91.0 | 90.8 | 91.0 | 91.7 | 90.9 | 91.6 | 91.9 | 92.3 | 90.7 |
| 11.7 | 13.7 | 15.2 | 16.3 | 18.4 | 21.7 | -23.0 | 13.2 | 31.1 | 31.9 | 33.2 |
| -8.3 | -4.5 | -2.1 | 1.5 | 5.4 | 7.9 | -44.1 | -7.3 | 16.7 | 17.8 | 23.5 |
| -0.8 | 4.7 | 6.7 | 7.0 | 9.8 | 8.6 | -4.9 | 1.6 | 13.8 | 15.5 | 19.6 |
| -15.6 | -7.0 | -3.3 | 1.5 | 5.6 | 8.1 | -19.0 | -3.1 | 12.2 | 12.7 | 17.6 |
| -3.5 | -1.9 | -1.0 | 0.7 | 2.5 | 3.0 | -6.0 | -1.7 | 7.1 | 8.1 | 11.1 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
### **Overview**
Indian Hotels Company Limited (IHCL) is India’s largest hospitality company and a member of the Tata Group. It operates under a diversified, multi-brand portfolio anchored by the iconic **Taj** brand, and has evolved into a **House of Brands**, with strategic expansion across luxury, upscale, midscale, boutique leisure, and alternative accommodations. As of late 2025, IHCL manages **over 550 hotels** and **~55,000 rooms**, with a consolidated pipeline aiming to scale to **700 hotels by 2030** under its **Accelerate 2030** strategy.
IHCL combines **asset-light growth** with selective capital-heavy investments, maintaining financial agility while capturing high-margin opportunities. Its success is driven by strong brand equity, digital transformation, cross-Tata synergies, and disciplined execution of inorganic growth initiatives.
---
### **Strategic Framework: Accelerate 2030**
Launched as a successor to *Ahvaan 2025*, **Accelerate 2030** is IHCL’s long-term vision to:
- Double the portfolio to **700+ hotels** (500 operational, 200 in pipeline)
- Achieve **₹15,000+ crores** in consolidated revenue by FY30 (up from ₹7,000 crores in FY24)
- Target industry-leading **EBITDA margins of 50% by FY2050**
- Increase contribution from **new and reimagined businesses** to **25%+ of total revenue**
- Attain **20%+ ROCE (Return on Capital Employed)**
The strategy emphasizes **non-like-for-like growth**, **brand diversification**, **geographic expansion**, and **operational scalability** across both traditional and new verticals.
---
### **Core Brands & Portfolio Highlights**
#### **1. Taj – Flagship Luxury & Global Expansion**
- Over **120 operational properties** globally (up from 50 in 2018)
- Largest brand by revenue contribution; recognized as **world’s strongest hotel brand** (Brand Finance, 2024)
- International footprint includes Dubai, Bahrain, Saudi Arabia, Bhutan, Nepal, and upcoming projects in **Frankfurt, Paris, UK, Switzerland**
- Focus on **premium gateway cities**, **pilgrimage circuits**, and **sustainable destinations** (e.g., Lakshadweep, Ekta Nagar)
- New signings in **Kruger National Park (South Africa)**, **Darjeeling**, **Mohali**, and **ECR Chennai**
#### **2. Ginger – Engine of Growth (Lean Luxe Model)**
- IHCL’s fastest-growing brand, repositioned from economy to **"Lean Luxe"** — blending affordability with aspirational design
- Portfolio grew from ~75 in 2021 to **over 250 hotels**; projected to exceed **300 within 18 months**
- EBITDA margins consistently **>50%**, with flagship properties like **Ginger Mumbai Airport** delivering **88% occupancy** and **₹97 crore revenue** in its first full year
- Targeting **every district capital in India**, and key **airport locations** (Delhi, Mumbai, Bangalore, Goa, Kolkata)
- Plans to convert ~7,000 keys from acquired midscale portfolios to the Ginger brand
- Qmin integration in all Ginger properties drives F&B revenue and cross-brand synergy
#### **3. Vivanta – Premium Lifestyle Urban & Resort Brand**
- Target audience: **young professionals, business travelers, and experience-driven leisure guests**
- Positioned with **curated experiences** (rooftop events, local explorations) and **lifestyle amenities**
- Portfolio: **28 operational + 25 in pipeline (total 53)**
- Strategic openings in **Thane, Alibaug, Coorg, Nashik, Jammu, Tawang**
- Twin development with Ginger near **Statue of Unity (Ekta Nagar)**
#### **4. SeleQtions – One-of-a-Kind Immersive Properties**
- Collection of **unique, culturally rooted hotels** like The President (Mumbai), The Connaught (Delhi), and WOW Crest (Indore)
- Focus on **Tier II/III cities**, **spiritual tourism**, and **offbeat leisure destinations**
- 73 operational + pipeline properties; new openings include Gorbandh Palace (Jaisalmer), a milestone as IHCL's 200th operational hotel
#### **5. Gateway Hotels – Revitalized Upscale Brand**
- Re-launched in 2024 as an **upscale, full-service brand** for micro-markets in Tier II/III cities
- Offers **large-scale banqueting**, **cultural immersion**, and **community-based hospitality**
- 10 operational, 31 in pipeline; targets **100 hotels by 2030**
- Recent openings in **Bekal, Coonoor, Aurangabad, Madurai**
---
### **Experiential & Alternative Accommodation Brands**
#### **amã Stays & Trails**
- Luxury heritage bungalows in **offbeat locations**; currently 132 operational, >160 in pipeline (**~300 total**)
- Portfolio in **Goa, Rajasthan, Uttarakhand, Kerala**
- Focus on **emotional, immersive travel** with proximity to Taj-managed properties for operational support
- Averaging **₹40,000 per bungalow per night**
#### **Tree of Life Resorts & Hotels**
- IHCL acquired a **majority stake** in 2025 through partnership with **Ambuja Neotia Group**
- 20 operational resorts with a **vision to scale to 100 by 2030**
- Focused on **conscious, nature-based, and wellness-infused experiential stays** in Dared, Binsar, Udaipurwati, Dehradun
#### **Brij Hospitality**
- Boutique heritage brand with properties like **Brijrama in Varanasi**
- IHCL entered sales & distribution agreement and portfolio acquisition in 2025
- Strengthens presence in **spiritual and heritage tourism clusters**
---
### **New Business Verticals (Revenue Powerhouses)**
#### **Qmin – Digital F&B Ecosystem**
- Multi-format **gourmet food delivery & retail brand**: Qmin App, Qmin Truck, Qmin Shop, Qmin Cafe @Ginger
- Operates in **27 Indian cities**, 70+ outlets
- Achieved **₹155 crores GMV (FY24-25)** and delivered **30+ lakh orders**
- Key driver of profitability: **~95% of new business revenue attributed to Qminization of Ginger**
#### **TajSATS – Aviation & Institutional Catering**
- **India’s leading air catering provider** with **59% market share**; serves 100,000+ meals/day
- Revenue: **₹254 crores (FY24-25)** with **24% EBITDA margin**
- Holds contracts with **Air India, IndiGo, Akasa, Singapore Airlines, ANA**
- Expanding into **institutional catering (Nekta Foods)**, targeting **₹1,000 crores in revenue**
- Building **25,000 meals/day kitchen at Noida International Airport**
#### **The Chambers**
- Private luxury members-only club; **9 global locations** with **1,800+ high-net-worth members**
- Highly profitable, **fee-based revenue model** with **high incremental margins**
- Targeting **global expansion** with **Frankfurt** set to open in 2026
#### **J Wellness Circle**
- Signature wellness brand with **85+ spas** offering **Samskriti, Imperial Dahab, Mandosna, Sound Healing**
- Targets **global wellness tourism market**; integrated into palaces, resorts, and city hotels
---
### **Expansion & Growth Strategy**
#### **Midscale Portfolio Expansion (Aug 2025)**
- Acquired **51% stake** in **ANK Hotels Pvt Ltd** and **Pride Hospitality Pvt Ltd**
- Added **135 hotels (125 managed, 10 leased)** across **110 Indian cities**
- **Doubled midscale footprint** from ~120 to **240+ hotels**
- Transaction positions Ginger to become **market leader in midscale segment**
- Geographic overlap creates **synergies in sales, distribution, and supply chain**
#### **Capital-Light Dominance**
- **63:37 split** between **capital-light** (management contracts, operating leases) and **capital-heavy** (owned/leased assets)
- Target to reach **70–75% capital-light model** by 2030
- Management fee income grew **17% YoY (Jun 2025)** and projected to **double to ₹1,000 crores by 2030**
#### **Geographic Expansion**
- **Domestic**: Strengthening presence in **750+ districts**, **Tier II/III cities**, **spiritual circuits (50+ destinations)**, and **Northeast India (25+ hotels targeted by 2025)**
- **International**: Strategic, **capital-light** expansion in **Middle East (Dubai, Bahrain, KSA)**, **Southeast Asia (Singapore, Thailand)**, and **Western gateways (Paris, Berlin, UK)**
#### **Airport & Greenfield Projects**
- Airport-focused development: **Mumbai, Bangalore, Goa (MOPA), Kolkata, Delhi**
- Partnerships with **Adani Airports, SSNNL** (Ekta Nagar), and **Tata Projects** for modular construction
- Modular techniques could reduce build time to **9 months**
---
### **Digital & Operational Excellence**
#### **Digital Transformation**
- Unified digital ecosystem with **responsive websites, mobile-first design, AI/ML-powered I-LEAP analytics platform**
- **Oracle Hospitality Opera Cloud** migration completed for 103 hotels
- Enhanced direct booking: **100 bps increase in direct website contribution**
- Gen AI assistant handles **18,000+ HR queries annually**
- Guest entertainment via **interactive TV system**, **I-ZEST zero-touch services**, and **QR-based menu systems**
#### **Loyalty & Ecosystem Synergies**
- **Taj InnerCircle × Tata Neu**: Over **80 million users**, NeuPass tripled membership
- **Loyalty-led revenue: ₹2,200 crores** (20% of total enterprise revenue)
- Enables **cross-brand redemption** and **customer acquisition at low cost**
#### **Supply Chain Efficiency**
- Aggregated **~40 vendors, 500+ SKUs**, annual turnover: **₹237 crores**
- Reduced vendor interactions by **10,000 per month**
- **96% domestically sourced**, including **20% from MSMEs**
---
### **Key Financial & Operational Milestones**
| Metric | Status (2025) |
|--------|---------------|
| **Total Hotels** | >550 (250+ operational, ~300+ pipeline) |
| **Room Count** | ~55,000 keys |
| **FY26 Openings** | 12 hotels opened in H1; targeting **30+ for FY26** (~3,000–3,500 keys) |
| **Management Fee Growth** | 17% YoY; CAGR **15–18%** expected |
| **New Business Revenue** | ₹602 crores (40% YoY growth); **37% margin** |
| **Asset-Light Share** | ~60–63% of portfolio |
| **Brand Pipeline (Jul 2025)** | **143 hotels, 20,200 rooms** (110 managed, 33 owned) |