| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 136 | 159 | 152 | 135 | 142 | 177 | 177 | 154 | 167 | 200 | 184 | 167 | |
Growth YoY Revenue Growth YoY% | 13.2 | 5.8 | 3.5 | 4.1 | 11.7 | 16.3 | 14.2 | 18.2 | 12.7 | 3.6 | 8.1 | |
| 91 | 103 | 102 | 96 | 99 | 113 | 115 | 109 | 118 | 129 | 131 | 120 | |
| 45 | 56 | 50 | 39 | 43 | 64 | 62 | 45 | 49 | 71 | 53 | 47 | |
OPM OPM% | 33.4 | 35.2 | 33.0 | 29.0 | 30.1 | 36.3 | 35.0 | 29.4 | 29.3 | 35.3 | 28.9 | 28.1 |
| 7 | 5 | 3 | 3 | 15 | 1 | 3 | 2 | 1 | 0 | -1 | 5 | |
Interest Expense Interest ExpenseCr | 17 | 18 | 15 | 4 | 5 | 6 | 6 | 6 | 5 | 10 | 9 | 10 |
Depreciation DepreciationCr | 12 | 14 | 13 | 14 | 14 | 15 | 20 | 18 | 18 | 19 | 19 | 21 |
PBT PBTCr | 21 | 29 | 26 | 25 | 39 | 45 | 39 | 22 | 28 | 41 | 24 | 20 |
| 7 | 1 | 8 | 27 | 12 | 13 | 13 | 9 | 12 | 17 | 13 | 9 | |
| 15 | 27 | 18 | -2 | 27 | 32 | 27 | 13 | 16 | 24 | 12 | 11 | |
Growth YoY PAT Growth YoY% | 46.1 | 72.4 | -123.4 | 80.6 | 17.3 | 44.2 | 806.3 | -39.4 | -24.8 | -55.3 | -14.4 | |
NPM NPM% | 10.9 | 17.3 | 12.1 | -1.4 | 18.9 | 18.1 | 15.0 | 8.7 | 9.7 | 12.1 | 6.5 | 6.9 |
| 0.8 | 1.6 | 1.0 | -0.1 | 1.3 | 1.5 | 1.2 | 0.6 | 0.8 | 1.1 | 0.6 | 0.5 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 136 | 159 | 152 | 135 | 142 | 177 | 177 | 154 | 167 | 200 | 184 | 167 | |
Growth YoY Revenue Growth YoY% | 13.2 | 5.8 | 3.5 | 4.1 | 11.7 | 16.3 | 14.2 | 18.2 | 12.7 | 3.6 | 8.1 | |
| 91 | 103 | 102 | 96 | 99 | 113 | 115 | 109 | 118 | 129 | 131 | 120 | |
| 45 | 56 | 50 | 39 | 43 | 64 | 62 | 45 | 49 | 71 | 53 | 47 | |
OPM OPM% | 33.4 | 35.2 | 33.0 | 29.0 | 30.1 | 36.3 | 35.0 | 29.4 | 29.3 | 35.3 | 28.9 | 28.1 |
| 7 | 5 | 3 | 3 | 15 | 1 | 3 | 2 | 1 | 0 | -1 | 5 | |
Interest Expense Interest ExpenseCr | 17 | 18 | 15 | 4 | 5 | 6 | 6 | 6 | 5 | 10 | 9 | 10 |
Depreciation DepreciationCr | 12 | 14 | 13 | 14 | 14 | 15 | 20 | 18 | 18 | 19 | 19 | 21 |
PBT PBTCr | 21 | 29 | 26 | 25 | 39 | 45 | 39 | 22 | 28 | 41 | 24 | 20 |
| 7 | 1 | 8 | 27 | 12 | 13 | 13 | 9 | 12 | 17 | 13 | 9 | |
| 15 | 27 | 18 | -2 | 27 | 32 | 27 | 13 | 16 | 24 | 12 | 11 | |
Growth YoY PAT Growth YoY% | 46.1 | 72.4 | -123.4 | 80.6 | 17.3 | 44.2 | 806.3 | -39.4 | -24.8 | -55.3 | -14.4 | |
NPM NPM% | 10.9 | 17.3 | 12.1 | -1.4 | 18.9 | 18.1 | 15.0 | 8.7 | 9.7 | 12.1 | 6.5 | 6.9 |
| 0.8 | 1.6 | 1.0 | -0.1 | 1.3 | 1.5 | 1.2 | 0.6 | 0.8 | 1.1 | 0.6 | 0.5 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 179 | 255 | 510 | 579 | 631 | 707 | 718 |
Growth Revenue Growth% | 42.6 | 100.2 | 13.4 | 9.1 | 12.0 | 10.3 | |
| 167 | 210 | 347 | 386 | 427 | 489 | 498 | |
| 11 | 45 | 163 | 193 | 205 | 218 | 219 | |
OPM OPM% | 6.4 | 17.8 | 32.0 | 33.3 | 32.4 | 30.8 | 30.6 |
| -4 | 13 | 14 | 13 | 22 | 2 | 5 | |
Interest Expense Interest ExpenseCr | 57 | 60 | 62 | 66 | 17 | 30 | 34 |
Depreciation DepreciationCr | 38 | 40 | 49 | 51 | 62 | 74 | 77 |
PBT PBTCr | -87 | -42 | 65 | 89 | 148 | 116 | 113 |
| -11 | -14 | 17 | 20 | 65 | 51 | 51 | |
PAT PATCr | -76 | -28 | 48 | 69 | 84 | 66 | 64 |
Growth PAT Growth% | 62.8 | 270.4 | 43.1 | 21.6 | -21.4 | -35.5 | |
NPM NPM% | -42.4 | -11.1 | 9.4 | 11.9 | 13.2 | 9.3 | 8.9 |
| -4.3 | -1.6 | 2.8 | 3.8 | 3.9 | 3.1 | 3.0 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 179 | 255 | 510 | 579 | 631 | 707 | 718 |
Growth Revenue Growth% | 42.6 | 100.2 | 13.4 | 9.1 | 12.0 | 10.3 | |
| 167 | 210 | 347 | 386 | 427 | 489 | 498 | |
| 11 | 45 | 163 | 193 | 205 | 218 | 219 | |
OPM OPM% | 6.4 | 17.8 | 32.0 | 33.3 | 32.4 | 30.8 | 30.6 |
| -4 | 13 | 14 | 13 | 22 | 2 | 5 | |
Interest Expense Interest ExpenseCr | 57 | 60 | 62 | 66 | 17 | 30 | 34 |
Depreciation DepreciationCr | 38 | 40 | 49 | 51 | 62 | 74 | 77 |
PBT PBTCr | -87 | -42 | 65 | 89 | 148 | 116 | 113 |
| -11 | -14 | 17 | 20 | 65 | 51 | 51 | |
PAT PATCr | -76 | -28 | 48 | 69 | 84 | 66 | 64 |
Growth PAT Growth% | 62.8 | 270.4 | 43.1 | 21.6 | -21.4 | -35.5 | |
NPM NPM% | -42.4 | -11.1 | 9.4 | 11.9 | 13.2 | 9.3 | 8.9 |
| -4.3 | -1.6 | 2.8 | 3.8 | 3.9 | 3.1 | 3.0 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 17 | 17 | 17 | 21 | 21 | 21 |
Reserves ReservesCr | 519 | 491 | 538 | 1,177 | 1,263 | 1,321 |
| 215 | 236 | 223 | 155 | 169 | 258 | |
| 529 | 531 | 584 | 125 | 219 | 454 | |
| 1,280 | 1,275 | 1,362 | 1,477 | 1,671 | 2,054 | |
| 58 | 67 | 93 | 149 | 273 | 317 | |
| 1,222 | 1,208 | 1,269 | 1,328 | 1,398 | 1,738 | |
| 1,280 | 1,275 | 1,362 | 1,477 | 1,671 | 2,054 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 17 | 17 | 17 | 21 | 21 | 21 |
Reserves ReservesCr | 519 | 491 | 538 | 1,177 | 1,263 | 1,321 |
| 215 | 236 | 223 | 155 | 169 | 258 | |
| 529 | 531 | 584 | 125 | 219 | 454 | |
| 1,280 | 1,275 | 1,362 | 1,477 | 1,671 | 2,054 | |
| 58 | 67 | 93 | 149 | 273 | 317 | |
| 1,222 | 1,208 | 1,269 | 1,328 | 1,398 | 1,738 | |
| 1,280 | 1,275 | 1,362 | 1,477 | 1,671 | 2,054 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 27 | 58 | 176 | 168 | 158 | 182 | |
| -25 | -22 | -42 | -101 | -196 | -303 | |
| -5 | -37 | -126 | -40 | 4 | 115 | |
Net Cash Flow Net Cash FlowCr | -4 | -1 | 8 | 28 | -34 | -7 |
Free Cash Flow Free Cash FlowCr | -15 | 32 | 135 | 51 | 10 | |
CFO To PAT CFO To PAT% | -35.1 | -206.1 | 366.8 | 244.6 | 188.5 | 276.2 |
CFO To EBITDA CFO To EBITDA% | 233.7 | 127.8 | 108.1 | 87.4 | 77.1 | 83.3 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 27 | 58 | 176 | 168 | 158 | 182 | |
| -25 | -22 | -42 | -101 | -196 | -303 | |
| -5 | -37 | -126 | -40 | 4 | 115 | |
Net Cash Flow Net Cash FlowCr | -4 | -1 | 8 | 28 | -34 | -7 |
Free Cash Flow Free Cash FlowCr | -15 | 32 | 135 | 51 | 10 | |
CFO To PAT CFO To PAT% | -35.1 | -206.1 | 366.8 | 244.6 | 188.5 | 276.2 |
CFO To EBITDA CFO To EBITDA% | 233.7 | 127.8 | 108.1 | 87.4 | 77.1 | 83.3 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 4,068 | 3,124 | 2,063 | 2,279 | |||
Price To Earnings Price To Earnings | 59.2 | 37.4 | 31.4 | 35.7 | |||
Price To Sales Price To Sales | 7.0 | 5.0 | 2.9 | 3.2 | |||
Price To Book Price To Book | 3.4 | 2.4 | 1.5 | 1.7 | |||
EV To EBITDA EV To EBITDA | 21.3 | 16.0 | 10.5 | 12.0 | |||
GPM GPM% | 65.6 | 66.5 | 69.6 | 71.1 | 72.3 | ||
OPM OPM% | 6.4 | 17.8 | 32.0 | 33.3 | 32.4 | 30.8 | 30.6 |
NPM NPM% | -42.4 | -11.1 | 9.4 | 11.9 | 13.2 | 9.3 | 8.9 |
ROCE ROCE% | -2.6 | 1.6 | 10.9 | 11.9 | 11.3 | 9.1 | 9.1 |
ROE ROE% | -14.2 | -5.5 | 8.7 | 5.7 | 6.5 | 4.9 | 4.9 |
ROA ROA% | -5.9 | -2.2 | 3.5 | 4.7 | 5.0 | 3.2 | 3.2 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 4,068 | 3,124 | 2,063 | 2,279 | |||
Price To Earnings Price To Earnings | 59.2 | 37.4 | 31.4 | 35.7 | |||
Price To Sales Price To Sales | 7.0 | 5.0 | 2.9 | 3.2 | |||
Price To Book Price To Book | 3.4 | 2.4 | 1.5 | 1.7 | |||
EV To EBITDA EV To EBITDA | 21.3 | 16.0 | 10.5 | 12.0 | |||
GPM GPM% | 65.6 | 66.5 | 69.6 | 71.1 | 72.3 | ||
OPM OPM% | 6.4 | 17.8 | 32.0 | 33.3 | 32.4 | 30.8 | 30.6 |
NPM NPM% | -42.4 | -11.1 | 9.4 | 11.9 | 13.2 | 9.3 | 8.9 |
ROCE ROCE% | -2.6 | 1.6 | 10.9 | 11.9 | 11.3 | 9.1 | 9.1 |
ROE ROE% | -14.2 | -5.5 | 8.7 | 5.7 | 6.5 | 4.9 | 4.9 |
ROA ROA% | -5.9 | -2.2 | 3.5 | 4.7 | 5.0 | 3.2 | 3.2 |
Documents — Apeejay Surrendra Park Hotels Ltd
Concall Transcript Summaries — Apeejay Surrendra Park Hotels Ltd