Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹4,991Cr
Rev Gr TTM
Revenue Growth TTM
7.58%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

MHRIL
VS
| Quarter | Jun 2023 | Sep 2023 | Dec 2023 | Jun 2024 | Sep 2024 | Dec 2024 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | 1.6 | 9.5 | 5.4 | 12.4 | 6.3 | 2.4 | 6.9 | -2.7 | 7.4 | 7.0 | 10.9 | 5.3 |
| 530 | 519 | 530 | 612 | 547 | 547 | 533 | 574 | 579 | 565 | 609 | 623 |
Operating Profit Operating ProfitCr |
| 13.7 | 20.8 | 16.6 | 23.5 | 16.1 | 18.4 | 21.5 | 26.2 | 17.5 | 21.3 | 19.1 | 24.0 |
Other Income Other IncomeCr | 38 | 16 | 32 | 30 | 33 | 35 | 32 | 28 | 38 | 31 | 19 | 24 |
Interest Expense Interest ExpenseCr | 32 | 33 | 45 | 22 | 35 | 38 | 37 | 38 | 39 | 48 | 47 | 47 |
Depreciation DepreciationCr | 81 | 84 | 86 | 86 | 89 | 92 | 93 | 92 | 96 | 101 | 104 | 109 |
| 9 | 35 | 6 | 109 | 14 | 28 | 48 | 102 | 26 | 36 | 12 | 65 |
| 8 | 14 | -4 | 26 | 8 | 17 | 13 | 29 | 19 | 19 | 10 | 24 |
|
Growth YoY PAT Growth YoY% | -97.0 | -48.2 | 176.8 | 47.8 | 584.3 | -46.4 | 236.4 | -12.3 | 17.7 | 47.4 | -96.0 | -43.1 |
| 0.1 | 3.3 | 1.7 | 10.4 | 0.9 | 1.7 | 5.2 | 9.4 | 1.0 | 2.4 | 0.2 | 5.1 |
| 0.0 | 1.1 | 0.6 | 4.1 | 0.3 | 0.7 | 1.7 | 3.6 | 0.4 | 0.9 | 0.1 | 2.1 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|
|
| | 97.3 | 41.5 | 2.2 | -3.4 | 5.9 | -27.1 | 16.4 | 25.0 | 7.5 | 2.8 | 7.6 |
| 632 | 1,339 | 1,945 | 1,970 | 2,073 | 2,003 | 1,499 | 1,698 | 2,045 | 2,191 | 2,202 | 2,375 |
Operating Profit Operating ProfitCr |
| 22.2 | 16.4 | 14.2 | 15.0 | 7.4 | 15.5 | 13.4 | 15.7 | 18.7 | 19.0 | 20.8 | 20.6 |
Other Income Other IncomeCr | -4 | -4 | 28 | 33 | 57 | 59 | 117 | 166 | 108 | 114 | 128 | 112 |
Interest Expense Interest ExpenseCr | 3 | 15 | 20 | 64 | 24 | 79 | 82 | 99 | 119 | 132 | 148 | 181 |
Depreciation DepreciationCr | 66 | 98 | 106 | 100 | 101 | 247 | 264 | 271 | 290 | 337 | 366 | 409 |
| 107 | 146 | 224 | 217 | 98 | 101 | 2 | 111 | 171 | 160 | 193 | 139 |
| 27 | 56 | 79 | 84 | 38 | 236 | 16 | 43 | 57 | 43 | 67 | 72 |
|
| | 12.2 | 61.5 | -8.8 | -55.1 | -325.4 | 89.6 | 583.0 | 68.3 | 2.0 | 8.5 | -46.8 |
| 9.9 | 5.6 | 6.4 | 5.7 | 2.7 | -5.7 | -0.8 | 3.4 | 4.5 | 4.3 | 4.5 | 2.2 |
| 4.1 | 4.4 | 5.0 | 6.7 | 3.0 | -6.6 | -0.4 | 3.4 | 5.8 | 5.7 | 6.3 | 3.5 |
| Financial Year | Mar 2015 | 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 | 88 | 89 | 89 | 133 | 133 | 133 | 133 | 200 | 201 | 202 | 202 | 202 |
| 637 | 418 | 509 | 579 | 149 | -87 | -48 | 50 | 188 | 323 | 579 | 576 |
Current Liabilities Current LiabilitiesCr | 406 | 720 | 714 | 954 | 1,318 | 1,770 | 1,506 | 1,658 | 1,592 | 2,503 | 1,904 | 2,470 |
Non Current Liabilities Non Current LiabilitiesCr | 1,698 | 2,372 | 2,621 | 2,813 | 5,653 | 7,060 | 6,924 | 6,928 | 7,327 | 6,810 | 7,922 | 8,131 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 949 | 1,549 | 1,787 | 2,201 | 2,459 | 2,735 | 2,624 | 2,447 | 2,818 | 3,014 | 3,026 | 3,757 |
Non Current Assets Non Current AssetsCr | 1,881 | 2,080 | 2,174 | 2,304 | 4,824 | 6,151 | 5,897 | 6,399 | 6,499 | 6,833 | 7,589 | 7,628 |
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 | Mar 2026 |
|---|
Operating Cash Flow Operating Cash FlowCr | 201 | 242 | 276 | 551 | 263 | 561 | 382 | 498 | 681 | 624 | 621 | 531 |
Investing Cash Flow Investing Cash FlowCr | -310 | -386 | -182 | -547 | -238 | -284 | -237 | -257 | -210 | -449 | -401 | -213 |
Financing Cash Flow Financing Cash FlowCr | 78 | 274 | -6 | -144 | -21 | -254 | -154 | -217 | -459 | -190 | -285 | -315 |
|
Free Cash Flow Free Cash FlowCr | 67 | 68 | 128 | 348 | 99 | 417 | 263 | 375 | 425 | 310 | 295 | |
| 250.1 | 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% | 111.3 | 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 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 2,282 | 3,434 | 3,814 | 3,901 | 3,206 | 1,856 | 2,815 | 4,612 | 5,428 | 7,927 | 5,757 | 4,570 |
Price To Earnings Price To Earnings | 30.6 | 39.2 | 25.5 | 29.3 | 52.8 | 0.0 | 0.0 | 68.0 | 47.0 | 68.5 | 45.0 | 65.8 |
Price To Sales Price To Sales | 2.8 | 2.1 | 1.7 | 1.7 | 1.4 | 0.8 | 1.6 | 2.3 | 2.2 | 2.9 | 2.1 | 1.5 |
Price To Book Price To Book | 3.1 | 6.7 | 6.3 | 5.5 | -6.3 | -2.5 | -3.8 | -7.0 | -10.3 | -19.4 | -20.8 | 5.9 |
| 13.2 | 15.1 | 13.4 | 13.2 | 22.3 | 9.4 | 21.2 | 21.4 | 16.6 | 20.2 | 14.9 | 9.3 |
Profitability Ratios Profitability Ratios |
| 96.5 | 87.7 | 84.5 | 84.8 | 81.4 | 79.7 | 84.1 | 86.9 | 86.0 | 86.8 | 87.9 | 94.2 |
| 22.2 | 16.4 | 14.2 | 15.0 | 7.4 | 15.5 | 13.4 | 15.7 | 18.7 | 19.0 | 20.8 | 20.6 |
| 9.9 | 5.6 | 6.4 | 5.7 | 2.7 | -5.7 | -0.8 | 3.4 | 4.5 | 4.3 | 4.5 | 2.2 |
| 12.9 | 14.1 | 18.6 | 19.3 | 14.0 | 9.3 | 3.3 | 7.5 | 9.6 | 8.9 | 8.7 | 15.9 |
| 11.1 | 17.8 | 24.3 | 18.6 | 21.2 | -289.9 | -16.5 | 27.1 | 29.3 | 22.1 | 16.1 | 8.6 |
| 2.8 | 2.5 | 3.7 | 3.0 | 0.8 | -1.5 | -0.2 | 0.8 | 1.2 | 1.2 | 1.2 | 0.6 |
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.