Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Mahindra Holidays & Resorts India Ltd

MHRIL
NSE
247.05
0.11%
Last Updated:
30 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Mahindra Holidays & Resorts India Ltd

MHRIL
NSE
247.05
0.11%
30 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
4,991Cr
Close
Close Price
247.05
Industry
Industry
Resorts
PE
Price To Earnings
71.61
PS
Price To Sales
1.67
Revenue
Revenue
2,992Cr
Rev Gr TTM
Revenue Growth TTM
7.58%
PAT Gr TTM
PAT Growth TTM
-46.80%
Peer Comparison
How does MHRIL stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
MHRIL
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterJun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026
Revenue
RevenueCr
614655635800653671678779701717753820
Growth YoY
Revenue Growth YoY%
1.69.55.412.46.32.46.9-2.77.47.010.95.3
Expenses
ExpensesCr
530519530612547547533574579565609623
Operating Profit
Operating ProfitCr
84136105188105123146204122153144197
OPM
OPM%
13.720.816.623.516.118.421.526.217.521.319.124.0
Other Income
Other IncomeCr
381632303335322838311924
Interest Expense
Interest ExpenseCr
323345223538373839484747
Depreciation
DepreciationCr
818486868992939296101104109
PBT
PBTCr
935610914284810226361265
Tax
TaxCr
814-426817132919191024
PAT
PATCr
12111836113573717141
Growth YoY
PAT Growth YoY%
-97.0-48.2176.847.8584.3-46.4236.4-12.317.747.4-96.0-43.1
NPM
NPM%
0.13.31.710.40.91.75.29.41.02.40.25.1
EPS
EPS
0.01.10.64.10.30.71.73.60.40.90.12.1

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Revenue
RevenueCr
8121,6022,2672,3172,2392,3721,7302,0132,5172,7052,7812,992
Growth
Revenue Growth%
97.341.52.2-3.45.9-27.116.425.07.52.87.6
Expenses
ExpensesCr
6321,3391,9451,9702,0732,0031,4991,6982,0452,1912,2022,375
Operating Profit
Operating ProfitCr
180263322347166369231315472514579617
OPM
OPM%
22.216.414.215.07.415.513.415.718.719.020.820.6
Other Income
Other IncomeCr
-4-428335759117166108114128112
Interest Expense
Interest ExpenseCr
315206424798299119132148181
Depreciation
DepreciationCr
6698106100101247264271290337366409
PBT
PBTCr
107146224217981012111171160193139
Tax
TaxCr
2756798438236164357436772
PAT
PATCr
809014613360-134-146811411612667
Growth
PAT Growth%
12.261.5-8.8-55.1-325.489.6583.068.32.08.5-46.8
NPM
NPM%
9.95.66.45.72.7-5.7-0.83.44.54.34.52.2
EPS
EPS
4.14.45.06.73.0-6.6-0.43.45.85.76.33.5

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
888989133133133133200201202202202
Reserves
ReservesCr
637418509579149-87-4850188323579576
Current Liabilities
Current LiabilitiesCr
4067207149541,3181,7701,5061,6581,5922,5031,9042,470
Non Current Liabilities
Non Current LiabilitiesCr
1,6982,3722,6212,8135,6537,0606,9246,9287,3276,8107,9228,131
Total Liabilities
Total LiabilitiesCr
2,8303,6293,9604,5057,2838,8868,5218,8469,3179,84610,61411,385
Current Assets
Current AssetsCr
9491,5491,7872,2012,4592,7352,6242,4472,8183,0143,0263,757
Non Current Assets
Non Current AssetsCr
1,8812,0802,1742,3044,8246,1515,8976,3996,4996,8337,5897,628
Total Assets
Total AssetsCr
2,8303,6293,9604,5057,2838,8868,5218,8469,3179,84610,61411,385

Cash Flow

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
201242276551263561382498681624621531
Investing Cash Flow
Investing Cash FlowCr
-310-386-182-547-238-284-237-257-210-449-401-213
Financing Cash Flow
Financing Cash FlowCr
78274-6-144-21-254-154-217-459-190-285-315
Net Cash Flow
Net Cash FlowCr
-3113188-140522-82412-14-642
Free Cash Flow
Free Cash FlowCr
676812834899417263375425310295
CFO To PAT
CFO To PAT%
250.1268.4189.5415.0441.9-417.6-2,728.2736.4598.6538.0493.4792.2
CFO To EBITDA
CFO To EBITDA%
111.391.985.7158.9158.3152.1165.2158.1144.5121.5107.486.1

Ratios

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
2,2823,4343,8143,9013,2061,8562,8154,6125,4287,9275,7574,570
Price To Earnings
Price To Earnings
30.639.225.529.352.80.00.068.047.068.545.065.8
Price To Sales
Price To Sales
2.82.11.71.71.40.81.62.32.22.92.11.5
Price To Book
Price To Book
3.16.76.35.5-6.3-2.5-3.8-7.0-10.3-19.4-20.85.9
EV To EBITDA
EV To EBITDA
13.215.113.413.222.39.421.221.416.620.214.99.3
Profitability Ratios
Profitability Ratios
GPM
GPM%
96.587.784.584.881.479.784.186.986.086.887.994.2
OPM
OPM%
22.216.414.215.07.415.513.415.718.719.020.820.6
NPM
NPM%
9.95.66.45.72.7-5.7-0.83.44.54.34.52.2
ROCE
ROCE%
12.914.118.619.314.09.33.37.59.68.98.715.9
ROE
ROE%
11.117.824.318.621.2-289.9-16.527.129.322.116.18.6
ROA
ROA%
2.82.53.73.00.8-1.5-0.20.81.21.21.20.6
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
### **Overview** Mahindra Holidays & Resorts India Ltd (MHRIL) is India’s leading vacation ownership and leisure hospitality company and the largest vacation ownership provider outside the United States. Part of the $25+ billion Mahindra Group, MHRIL combines strong brand equity, a resilient business model, and deep customer relationships to deliver immersive, family-centric leisure experiences. With operations across India, Europe (Finland, Sweden, Spain), and international destinations including Dubai, Thailand, and Malaysia, MHRIL operates a unique, integrated vacation ecosystem that is scalable, cash-generative, and largely debt-free on a standalone basis. --- ### **Business Model & Key Highlights** #### **1. Core Operating Segments** - **Vacation Ownership (VO) Business**: - Serves over **300,000 members** with access to ~160 resorts worldwide and partnerships with over **450 hotels**. - Offers **2,000+ curated experiences**, including wellness, soft adventure, gourmet dining, themed festivals, and dedicated children’s activity zones known as *Happy Hubs*. - Business model is **annuity-based**, with multiple revenue streams: upfront VO income, Annual Service Fees (ASF), on-site spending (F&B, spa, activities), and interest on installments. - Generates **strong, predictable cash flows** and operates **debt-free** on a standalone basis, funding growth internally. - **European Subsidiary – Holiday Club Resorts Oy (HCR)**: - Market leader in the **timeshare segment in Finland**, operates **33 timeshare destinations** across Finland, Sweden, and Spain. - Owns and manages **9 spa resorts** with over **1,200 hotel rooms**, attracting **1.3+ million visitors annually**. - Diversified revenue model: **timeshare sales, spa hotel ops, real estate management, rentals, property management**. - Generates **multiple high-margin revenue streams** and holds ~€15.6 million in reduced post-acquisition debt (as of Mar 2023). --- ### **Strategic Growth Initiatives (2025 Outlook)** #### **1. Expansion & Inventory Growth** - **2-Key Strategy by FY30**: - Target to **double room inventory from ~5,850 to ~10,000 keys** by FY30 through greenfield projects, resort expansions, acquisitions, leases, and public-private partnerships (PPPs). - **5,742 keys cumulatively** as of mid-2025; **520 rooms added in FY24–25**—the highest annual addition to date. - **Capital-Light Expansion Model**: - Only ~45% of inventory is owned; strategic shift to own **<30% of future properties**. - Leverages **build-to-suit partnerships, leasing, PPPs, and brownfield conversions** to scale without large CAPEX. - **Active Projects (Ongoing)**: - **New resort**: Mahabaleshwar, Maharashtra. - **Expansions**: Kandaghat (HP), Dindi (AP), Patkot (UK), Jaipur (RJ). - **Greenfield/Brownfield Developments**: Ganpatipule (MH), Theog (HP), Puducherry (TN). - FY30 target includes adding ~1,000 rooms over the next five quarters. #### **2. New Luxury Brand Launch – Mahindra Signature Resorts** - Launched in November 2025 to capture the **experiential luxury family travel market**. - Focus on **authentic, culture-led experiences**, designed to foster meaningful family connections. - **2,000 keys planned** under the brand by FY30. - Positioned as **sophisticated, experience-driven alternatives** to conventional upscale resorts. #### **3. Premiumisation & Enhanced Member Value** - Strategy driving **higher Average Unit Realization (AUR)**: - AUR increased **39% YoY in FY25 to ₹5.73 lakhs**; **82% in Q4 alone to ₹7.7 lakhs**. - Focus on **upgrades, conversions from short- to long-term memberships**, and increasing average member spending. - Member upgrades grew **14% YoY**, reflecting high satisfaction and engagement. --- ### **Product Portfolio & Target Segments** MHRIL follows a **life-stage-centric segmentation** to capture members across age groups: | Product | Tenure | Target Segment | Features | |--------|--------|----------------|----------| | **CMH25** / CMH15 | 25 / 15 years | Families (30+) | One week of annual vacation; flagship offering | | **Bliss** | 10 years (points-based) | 50+ age group | Flexible travel, higher disposable income/time | | **GoZest** / CMH-4 | 3–5 years (points/nights) | Millennials (<30) | Entry-level, trial before long-term commitment | > - **GoZest-5** (launched late 2024) replaced 3- and 4-year products, showing **strong market traction**. > - Referrals and digital channels drive **>55–65% of member additions**. > - **High upgrade potential**: Over 85% of members are fully paid, indicating strong financial commitment. --- ### **Technology & Member Engagement** - **Digital Transformation**: - **83.4% of bookings** via digital platforms; **unified app** launched with 81% digital adoption. - Leverages **data analytics, AI, and predictive modeling** to optimize: - Inventory yield - Personalized experiences - Sales conversion - Member referrals & upgrades - **Innovative Programs**: - **Club M Select**: Exclusive member program with access to **600k+ hotels, 12,000+ cruises, 70,000+ excursions** in 70+ countries. - **Club Mahindra Horizons**: Internal exchange program with **400+ partner hotels**. - **‘Experience Ecosystem’**: Expands value beyond stays with e-biking, anniversary packages, and immersive dining. --- ### **Financial Resilience & Competitive Advantages** - **Financial Strength**: - **Zero debt (standalone)**, >₹1,400 crores in cash (as of FY24). - Funds all CAPEX internally; no external borrowing for near-term growth. - Robust operating margins, especially in European operations during recovery cycles. - **Competitive Moats**: - **Club Mahindra brand trust** in family vacations. - **Hard-to-replicate network effects**: more resorts → richer experiences → higher member value → more members. - Expertise in **developing offbeat leisure destinations** from ground up. - **High member retention & loyalty**, supported by continuous engagement. --- ### **Sustainability & CSR** - **Environmental Leadership**: - **29 IGBC-certified resorts** (26 Platinum, 3 Gold). - **Madikeri resort**: India’s first net-zero certified resort. - **6.2 MW solar capacity** installed (20% of energy demand), targeting **11.7 MW by 2026**. - Recycled **360 million liters of water** in 6 months (62% water needs met via recycling). - **Social Impact**: - **The Job Plus**: Skilling initiative (est. 2022) trained and placed **1,800+ youth** in hospitality, with **49% women** beneficiaries. - Partnerships with **Tourism & Hospitality Skill Council**. --- ### **Subsidiaries & Investments** - **Wholly Owned**: - **Holiday Club Resorts Oy (HCR)** – Finland - **Holiday Club Canarias** group (Spain) – Sales, marketing, management arms - **Heritage Bird (M) Sdn. Bhd.** – Malaysia (property holding) - **Joint Ventures**: - **Tropiikin Rantasauna Oy** (50%) – Finland - **Arabian Dreams Hotel Apartment L.L.C.** (49%) – Dubai - **Associates**: - **Great Rocksport Private Limited** (23.42%) - **Kiinteisto Oy Seniori-Saimaa** (31.15%) > - **Holiday Club Rus LLC** was **liquidated in Oct 2024** due to geopolitical challenges.