| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 655 | 635 | 800 | 653 | 671 | 678 | 779 | 701 | 717 | 753 | 820 | 733 | |
Growth YoY Revenue Growth YoY% | 9.5 | 5.4 | 12.4 | 6.3 | 2.4 | 6.9 | -2.7 | 7.4 | 7.0 | 10.9 | 5.3 | 4.5 |
| 519 | 530 | 612 | 547 | 547 | 533 | 574 | 579 | 565 | 609 | 623 | 620 | |
| 136 | 105 | 188 | 105 | 123 | 146 | 204 | 122 | 153 | 144 | 197 | 113 | |
OPM OPM% | 20.8 | 16.6 | 23.5 | 16.1 | 18.4 | 21.5 | 26.2 | 17.5 | 21.3 | 19.1 | 24.0 | 15.4 |
| 16 | 32 | 30 | 33 | 35 | 32 | 28 | 38 | 31 | 19 | 24 | 40 | |
Interest Expense Interest ExpenseCr | 33 | 45 | 22 | 35 | 38 | 37 | 38 | 39 | 48 | 47 | 47 | 47 |
Depreciation DepreciationCr | 84 | 86 | 86 | 89 | 92 | 93 | 92 | 96 | 101 | 104 | 109 | 109 |
PBT PBTCr | 35 | 6 | 109 | 14 | 28 | 48 | 102 | 26 | 36 | 12 | 65 | -3 |
| 14 | -4 | 26 | 8 | 17 | 13 | 29 | 19 | 19 | 10 | 24 | 5 | |
| 21 | 11 | 83 | 6 | 11 | 35 | 73 | 7 | 17 | 1 | 41 | -9 | |
Growth YoY PAT Growth YoY% | -48.2 | 176.8 | 47.8 | 584.3 | -46.4 | 236.4 | -12.3 | 17.7 | 47.4 | -96.0 | -43.1 | -219.4 |
NPM NPM% | 3.3 | 1.7 | 10.4 | 0.9 | 1.7 | 5.2 | 9.4 | 1.0 | 2.4 | 0.2 | 5.1 | -1.2 |
| 1.1 | 0.6 | 4.1 | 0.3 | 0.7 | 1.7 | 3.6 | 0.4 | 0.9 | 0.1 | 2.1 | -0.4 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 655 | 635 | 800 | 653 | 671 | 678 | 779 | 701 | 717 | 753 | 820 | 733 | |
Growth YoY Revenue Growth YoY% | 9.5 | 5.4 | 12.4 | 6.3 | 2.4 | 6.9 | -2.7 | 7.4 | 7.0 | 10.9 | 5.3 | 4.5 |
| 519 | 530 | 612 | 547 | 547 | 533 | 574 | 579 | 565 | 609 | 623 | 620 | |
| 136 | 105 | 188 | 105 | 123 | 146 | 204 | 122 | 153 | 144 | 197 | 113 | |
OPM OPM% | 20.8 | 16.6 | 23.5 | 16.1 | 18.4 | 21.5 | 26.2 | 17.5 | 21.3 | 19.1 | 24.0 | 15.4 |
| 16 | 32 | 30 | 33 | 35 | 32 | 28 | 38 | 31 | 19 | 24 | 40 | |
Interest Expense Interest ExpenseCr | 33 | 45 | 22 | 35 | 38 | 37 | 38 | 39 | 48 | 47 | 47 | 47 |
Depreciation DepreciationCr | 84 | 86 | 86 | 89 | 92 | 93 | 92 | 96 | 101 | 104 | 109 | 109 |
PBT PBTCr | 35 | 6 | 109 | 14 | 28 | 48 | 102 | 26 | 36 | 12 | 65 | -3 |
| 14 | -4 | 26 | 8 | 17 | 13 | 29 | 19 | 19 | 10 | 24 | 5 | |
| 21 | 11 | 83 | 6 | 11 | 35 | 73 | 7 | 17 | 1 | 41 | -9 | |
Growth YoY PAT Growth YoY% | -48.2 | 176.8 | 47.8 | 584.3 | -46.4 | 236.4 | -12.3 | 17.7 | 47.4 | -96.0 | -43.1 | -219.4 |
NPM NPM% | 3.3 | 1.7 | 10.4 | 0.9 | 1.7 | 5.2 | 9.4 | 1.0 | 2.4 | 0.2 | 5.1 | -1.2 |
| 1.1 | 0.6 | 4.1 | 0.3 | 0.7 | 1.7 | 3.6 | 0.4 | 0.9 | 0.1 | 2.1 | -0.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,602 | 2,267 | 2,317 | 2,239 | 2,372 | 1,730 | 2,013 | 2,517 | 2,705 | 2,781 | 2,992 | 3,023 |
Growth Revenue Growth% | 97.3 | 41.5 | 2.2 | -3.4 | 5.9 | -27.1 | 16.4 | 25.0 | 7.5 | 2.8 | 7.6 | 6.8 |
| 1,339 | 1,945 | 1,970 | 2,073 | 2,003 | 1,499 | 1,698 | 2,045 | 2,191 | 2,202 | 2,375 | 2,416 | |
| 263 | 322 | 347 | 166 | 369 | 231 | 315 | 472 | 514 | 579 | 617 | 607 | |
OPM OPM% | 16.4 | 14.2 | 15.0 | 7.4 | 15.5 | 13.4 | 15.7 | 18.7 | 19.0 | 20.8 | 20.6 | 20.1 |
| -4 | 28 | 33 | 57 | 59 | 117 | 166 | 108 | 114 | 128 | 112 | 115 | |
Interest Expense Interest ExpenseCr | 15 | 20 | 64 | 24 | 79 | 82 | 99 | 119 | 132 | 148 | 181 | 189 |
Depreciation DepreciationCr | 98 | 106 | 100 | 101 | 247 | 264 | 271 | 290 | 337 | 366 | 409 | 423 |
PBT PBTCr | 146 | 224 | 217 | 98 | 101 | 2 | 111 | 171 | 160 | 193 | 139 | 109 |
| 56 | 79 | 84 | 38 | 236 | 16 | 43 | 57 | 43 | 67 | 72 | 58 | |
PAT PATCr | 90 | 146 | 133 | 60 | -134 | -14 | 68 | 114 | 116 | 126 | 67 | 51 |
Growth PAT Growth% | 12.2 | 61.5 | -8.8 | -55.1 | -325.4 | 89.6 | 583.0 | 68.3 | 2.0 | 8.5 | -46.8 | -59.6 |
NPM NPM% | 5.6 | 6.4 | 5.7 | 2.7 | -5.7 | -0.8 | 3.4 | 4.5 | 4.3 | 4.5 | 2.2 | 1.7 |
| 4.4 | 5.0 | 6.7 | 3.0 | -6.6 | -0.4 | 3.4 | 5.8 | 5.7 | 6.3 | 3.5 | 2.6 |
| 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 | 1,602 | 2,267 | 2,317 | 2,239 | 2,372 | 1,730 | 2,013 | 2,517 | 2,705 | 2,781 | 2,992 | 3,023 |
Growth Revenue Growth% | 97.3 | 41.5 | 2.2 | -3.4 | 5.9 | -27.1 | 16.4 | 25.0 | 7.5 | 2.8 | 7.6 | 6.8 |
| 1,339 | 1,945 | 1,970 | 2,073 | 2,003 | 1,499 | 1,698 | 2,045 | 2,191 | 2,202 | 2,375 | 2,416 | |
| 263 | 322 | 347 | 166 | 369 | 231 | 315 | 472 | 514 | 579 | 617 | 607 | |
OPM OPM% | 16.4 | 14.2 | 15.0 | 7.4 | 15.5 | 13.4 | 15.7 | 18.7 | 19.0 | 20.8 | 20.6 | 20.1 |
| -4 | 28 | 33 | 57 | 59 | 117 | 166 | 108 | 114 | 128 | 112 | 115 | |
Interest Expense Interest ExpenseCr | 15 | 20 | 64 | 24 | 79 | 82 | 99 | 119 | 132 | 148 | 181 | 189 |
Depreciation DepreciationCr | 98 | 106 | 100 | 101 | 247 | 264 | 271 | 290 | 337 | 366 | 409 | 423 |
PBT PBTCr | 146 | 224 | 217 | 98 | 101 | 2 | 111 | 171 | 160 | 193 | 139 | 109 |
| 56 | 79 | 84 | 38 | 236 | 16 | 43 | 57 | 43 | 67 | 72 | 58 | |
PAT PATCr | 90 | 146 | 133 | 60 | -134 | -14 | 68 | 114 | 116 | 126 | 67 | 51 |
Growth PAT Growth% | 12.2 | 61.5 | -8.8 | -55.1 | -325.4 | 89.6 | 583.0 | 68.3 | 2.0 | 8.5 | -46.8 | -59.6 |
NPM NPM% | 5.6 | 6.4 | 5.7 | 2.7 | -5.7 | -0.8 | 3.4 | 4.5 | 4.3 | 4.5 | 2.2 | 1.7 |
| 4.4 | 5.0 | 6.7 | 3.0 | -6.6 | -0.4 | 3.4 | 5.8 | 5.7 | 6.3 | 3.5 | 2.6 |
| 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 | 89 | 89 | 133 | 133 | 133 | 133 | 200 | 201 | 202 | 202 | 202 |
Reserves ReservesCr | 418 | 509 | 579 | 149 | -87 | -48 | 50 | 188 | 323 | 500 | 576 |
| 720 | 714 | 954 | 1,318 | 1,770 | 1,506 | 1,658 | 1,592 | 2,503 | 1,954 | 2,470 | |
| 2,372 | 2,621 | 2,813 | 5,653 | 7,060 | 6,924 | 6,928 | 7,327 | 6,810 | 7,922 | 8,131 | |
| 3,629 | 3,960 | 4,505 | 7,283 | 8,886 | 8,521 | 8,846 | 9,317 | 9,846 | 10,585 | 11,385 | |
| 1,549 | 1,787 | 2,201 | 2,459 | 2,735 | 2,624 | 2,447 | 2,818 | 3,014 | 3,026 | 3,757 | |
| 2,080 | 2,174 | 2,304 | 4,824 | 6,151 | 5,897 | 6,399 | 6,499 | 6,833 | 7,560 | 7,628 | |
| 3,629 | 3,960 | 4,505 | 7,283 | 8,886 | 8,521 | 8,846 | 9,317 | 9,846 | 10,585 | 11,385 |
| 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 | 89 | 89 | 133 | 133 | 133 | 133 | 200 | 201 | 202 | 202 | 202 |
Reserves ReservesCr | 418 | 509 | 579 | 149 | -87 | -48 | 50 | 188 | 323 | 500 | 576 |
| 720 | 714 | 954 | 1,318 | 1,770 | 1,506 | 1,658 | 1,592 | 2,503 | 1,954 | 2,470 | |
| 2,372 | 2,621 | 2,813 | 5,653 | 7,060 | 6,924 | 6,928 | 7,327 | 6,810 | 7,922 | 8,131 | |
| 3,629 | 3,960 | 4,505 | 7,283 | 8,886 | 8,521 | 8,846 | 9,317 | 9,846 | 10,585 | 11,385 | |
| 1,549 | 1,787 | 2,201 | 2,459 | 2,735 | 2,624 | 2,447 | 2,818 | 3,014 | 3,026 | 3,757 | |
| 2,080 | 2,174 | 2,304 | 4,824 | 6,151 | 5,897 | 6,399 | 6,499 | 6,833 | 7,560 | 7,628 | |
| 3,629 | 3,960 | 4,505 | 7,283 | 8,886 | 8,521 | 8,846 | 9,317 | 9,846 | 10,585 | 11,385 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 242 | 276 | 551 | 263 | 561 | 382 | 498 | 681 | 624 | 621 | 531 | |
| -386 | -182 | -547 | -238 | -284 | -237 | -257 | -210 | -449 | -401 | -213 | |
| 274 | -6 | -144 | -21 | -254 | -154 | -217 | -459 | -190 | -285 | -315 | |
Net Cash Flow Net Cash FlowCr | 131 | 88 | -140 | 5 | 22 | -8 | 24 | 12 | -14 | -64 | 2 |
Free Cash Flow Free Cash FlowCr | 68 | 128 | 348 | 99 | 417 | 263 | 375 | 425 | 310 | 295 | 139 |
CFO To PAT CFO To PAT% | 268.4 | 189.5 | 415.0 | 441.9 | -417.6 | -2,728.2 | 736.4 | 598.6 | 538.0 | 493.4 | 792.2 |
CFO To EBITDA CFO To EBITDA% | 91.9 | 85.7 | 158.9 | 158.3 | 152.1 | 165.2 | 158.1 | 144.5 | 121.5 | 107.4 | 86.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 242 | 276 | 551 | 263 | 561 | 382 | 498 | 681 | 624 | 621 | 531 | |
| -386 | -182 | -547 | -238 | -284 | -237 | -257 | -210 | -449 | -401 | -213 | |
| 274 | -6 | -144 | -21 | -254 | -154 | -217 | -459 | -190 | -285 | -315 | |
Net Cash Flow Net Cash FlowCr | 131 | 88 | -140 | 5 | 22 | -8 | 24 | 12 | -14 | -64 | 2 |
Free Cash Flow Free Cash FlowCr | 68 | 128 | 348 | 99 | 417 | 263 | 375 | 425 | 310 | 295 | 139 |
CFO To PAT CFO To PAT% | 268.4 | 189.5 | 415.0 | 441.9 | -417.6 | -2,728.2 | 736.4 | 598.6 | 538.0 | 493.4 | 792.2 |
CFO To EBITDA CFO To EBITDA% | 91.9 | 85.7 | 158.9 | 158.3 | 152.1 | 165.2 | 158.1 | 144.5 | 121.5 | 107.4 | 86.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 3,434 | 3,814 | 3,901 | 3,206 | 1,856 | 2,815 | 4,612 | 5,428 | 7,927 | 5,757 | 4,570 | 4,069 |
Price To Earnings Price To Earnings | 39.2 | 25.5 | 29.3 | 52.8 | 68.0 | 47.0 | 68.5 | 45.0 | 65.6 | 76.6 | ||
Price To Sales Price To Sales | 2.1 | 1.7 | 1.7 | 1.4 | 0.8 | 1.6 | 2.3 | 2.2 | 2.9 | 2.1 | 1.5 | 1.4 |
Price To Book Price To Book | 6.7 | 6.3 | 5.5 | -6.3 | -2.5 | -3.8 | -7.0 | -10.3 | -19.4 | -16.2 | -16.3 | -14.6 |
EV To EBITDA EV To EBITDA | 15.1 | 13.4 | 13.2 | 22.3 | 9.4 | 21.2 | 21.4 | 16.6 | 20.2 | 14.9 | 13.5 | 12.8 |
GPM GPM% | 75.4 | 71.8 | 72.1 | 63.8 | 62.9 | 66.7 | 69.0 | 71.5 | 72.0 | 72.6 | 72.4 | 72.4 |
OPM OPM% | 16.4 | 14.2 | 15.0 | 7.4 | 15.5 | 13.4 | 15.7 | 18.7 | 19.0 | 20.8 | 20.6 | 20.1 |
NPM NPM% | 5.6 | 6.4 | 5.7 | 2.7 | -5.7 | -0.8 | 3.4 | 4.5 | 4.3 | 4.5 | 2.2 | 1.7 |
ROCE ROCE% | 14.1 | 18.6 | 19.3 | 14.0 | 9.3 | 3.3 | 7.5 | 9.6 | 8.9 | 8.9 | 6.9 | 6.9 |
ROE ROE% | 17.8 | 24.3 | 18.6 | 21.2 | -289.9 | -16.5 | 27.1 | 29.3 | 22.1 | 17.9 | 8.6 | 8.6 |
ROA ROA% | 2.5 | 3.7 | 3.0 | 0.8 | -1.5 | -0.2 | 0.8 | 1.2 | 1.2 | 1.2 | 0.6 | 0.6 |
| 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 | 3,434 | 3,814 | 3,901 | 3,206 | 1,856 | 2,815 | 4,612 | 5,428 | 7,927 | 5,757 | 4,570 | 4,069 |
Price To Earnings Price To Earnings | 39.2 | 25.5 | 29.3 | 52.8 | 68.0 | 47.0 | 68.5 | 45.0 | 65.6 | 76.6 | ||
Price To Sales Price To Sales | 2.1 | 1.7 | 1.7 | 1.4 | 0.8 | 1.6 | 2.3 | 2.2 | 2.9 | 2.1 | 1.5 | 1.4 |
Price To Book Price To Book | 6.7 | 6.3 | 5.5 | -6.3 | -2.5 | -3.8 | -7.0 | -10.3 | -19.4 | -16.2 | -16.3 | -14.6 |
EV To EBITDA EV To EBITDA | 15.1 | 13.4 | 13.2 | 22.3 | 9.4 | 21.2 | 21.4 | 16.6 | 20.2 | 14.9 | 13.5 | 12.8 |
GPM GPM% | 75.4 | 71.8 | 72.1 | 63.8 | 62.9 | 66.7 | 69.0 | 71.5 | 72.0 | 72.6 | 72.4 | 72.4 |
OPM OPM% | 16.4 | 14.2 | 15.0 | 7.4 | 15.5 | 13.4 | 15.7 | 18.7 | 19.0 | 20.8 | 20.6 | 20.1 |
NPM NPM% | 5.6 | 6.4 | 5.7 | 2.7 | -5.7 | -0.8 | 3.4 | 4.5 | 4.3 | 4.5 | 2.2 | 1.7 |
ROCE ROCE% | 14.1 | 18.6 | 19.3 | 14.0 | 9.3 | 3.3 | 7.5 | 9.6 | 8.9 | 8.9 | 6.9 | 6.9 |
ROE ROE% | 17.8 | 24.3 | 18.6 | 21.2 | -289.9 | -16.5 | 27.1 | 29.3 | 22.1 | 17.9 | 8.6 | 8.6 |
ROA ROA% | 2.5 | 3.7 | 3.0 | 0.8 | -1.5 | -0.2 | 0.8 | 1.2 | 1.2 | 1.2 | 0.6 | 0.6 |
Documents — Mahindra Holidays & Resorts India Ltd
Concall Transcript Summaries — Mahindra Holidays & Resorts India Ltd