| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 67 | 82 | 76 | 73 | 70 | 89 | 87 | 79 | 79 | 113 | 113 | 107 | |
Growth YoY Revenue Growth YoY% | 14.7 | 13.0 | 5.0 | 6.0 | 5.7 | 9.0 | 13.8 | 7.9 | 12.5 | 26.6 | 30.5 | 36.1 |
| 51 | 57 | 58 | 56 | 59 | 64 | 67 | 59 | 66 | 83 | 88 | 82 | |
| 15 | 25 | 18 | 17 | 11 | 25 | 20 | 20 | 13 | 30 | 26 | 25 | |
OPM OPM% | 23.2 | 30.2 | 23.3 | 22.8 | 16.3 | 28.1 | 23.0 | 24.9 | 16.7 | 26.5 | 22.6 | 23.7 |
| 3 | 5 | 6 | 5 | 8 | 6 | 6 | 4 | 8 | 5 | 8 | 7 | |
Interest Expense Interest ExpenseCr | 5 | 5 | 4 | 4 | 4 | 4 | 4 | 4 | 9 | 13 | 13 | 13 |
Depreciation DepreciationCr | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 8 | 11 | 11 | 12 |
PBT PBTCr | 10 | 20 | 14 | 12 | 10 | 22 | 16 | 15 | 4 | 10 | 9 | 8 |
| 2 | 5 | -1 | 3 | 3 | 5 | 5 | 4 | 1 | 3 | 3 | 2 | |
| 7 | 15 | 15 | 9 | 7 | 16 | 11 | 11 | 4 | 8 | 6 | 6 | |
Growth YoY PAT Growth YoY% | -19.5 | 3.7 | 26.2 | -16.4 | -8.7 | 12.6 | -24.6 | 26.4 | -47.4 | -52.9 | -43.3 | -45.9 |
NPM NPM% | 11.2 | 17.7 | 19.9 | 11.7 | 9.7 | 18.3 | 13.2 | 13.7 | 4.5 | 6.8 | 5.7 | 5.4 |
| 2.5 | 5.6 | 6.1 | 3.2 | 2.7 | 6.5 | 4.8 | 4.0 | 1.6 | 3.3 | 2.9 | 2.3 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 67 | 82 | 76 | 73 | 70 | 89 | 87 | 79 | 79 | 113 | 113 | 107 | |
Growth YoY Revenue Growth YoY% | 14.7 | 13.0 | 5.0 | 6.0 | 5.7 | 9.0 | 13.8 | 7.9 | 12.5 | 26.6 | 30.5 | 36.1 |
| 51 | 57 | 58 | 56 | 59 | 64 | 67 | 59 | 66 | 83 | 88 | 82 | |
| 15 | 25 | 18 | 17 | 11 | 25 | 20 | 20 | 13 | 30 | 26 | 25 | |
OPM OPM% | 23.2 | 30.2 | 23.3 | 22.8 | 16.3 | 28.1 | 23.0 | 24.9 | 16.7 | 26.5 | 22.6 | 23.7 |
| 3 | 5 | 6 | 5 | 8 | 6 | 6 | 4 | 8 | 5 | 8 | 7 | |
Interest Expense Interest ExpenseCr | 5 | 5 | 4 | 4 | 4 | 4 | 4 | 4 | 9 | 13 | 13 | 13 |
Depreciation DepreciationCr | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 8 | 11 | 11 | 12 |
PBT PBTCr | 10 | 20 | 14 | 12 | 10 | 22 | 16 | 15 | 4 | 10 | 9 | 8 |
| 2 | 5 | -1 | 3 | 3 | 5 | 5 | 4 | 1 | 3 | 3 | 2 | |
| 7 | 15 | 15 | 9 | 7 | 16 | 11 | 11 | 4 | 8 | 6 | 6 | |
Growth YoY PAT Growth YoY% | -19.5 | 3.7 | 26.2 | -16.4 | -8.7 | 12.6 | -24.6 | 26.4 | -47.4 | -52.9 | -43.3 | -45.9 |
NPM NPM% | 11.2 | 17.7 | 19.9 | 11.7 | 9.7 | 18.3 | 13.2 | 13.7 | 4.5 | 6.8 | 5.7 | 5.4 |
| 2.5 | 5.6 | 6.1 | 3.2 | 2.7 | 6.5 | 4.8 | 4.0 | 1.6 | 3.3 | 2.9 | 2.3 |
| 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 | 159 | 175 | 189 | 204 | 205 | 81 | 139 | 264 | 294 | 319 | 384 | 413 |
Growth Revenue Growth% | 7.3 | 10.3 | 8.3 | 7.6 | 0.6 | -60.6 | 71.3 | 90.3 | 11.4 | 8.8 | 20.3 | 26.9 |
| 138 | 156 | 160 | 170 | 174 | 92 | 116 | 182 | 218 | 246 | 296 | 318 | |
| 20 | 19 | 29 | 34 | 31 | -11 | 23 | 82 | 76 | 73 | 88 | 94 | |
OPM OPM% | 12.8 | 10.8 | 15.5 | 16.5 | 14.9 | -13.7 | 16.6 | 31.1 | 25.9 | 22.9 | 23.0 | 22.8 |
| 6 | 13 | 10 | 15 | 15 | 1 | 42 | 16 | 19 | 24 | 24 | 28 | |
Interest Expense Interest ExpenseCr | 15 | 15 | 15 | 13 | 16 | 16 | 16 | 16 | 18 | 17 | 39 | 48 |
Depreciation DepreciationCr | 14 | 16 | 16 | 14 | 19 | 19 | 19 | 18 | 20 | 21 | 36 | 42 |
PBT PBTCr | -3 | 0 | 9 | 21 | 11 | -46 | 30 | 64 | 57 | 59 | 38 | 32 |
| 1 | 5 | 7 | 8 | 6 | -6 | 3 | 17 | 10 | 16 | 10 | 8 | |
PAT PATCr | -4 | -5 | 2 | 13 | 5 | -40 | 27 | 47 | 47 | 43 | 29 | 24 |
Growth PAT Growth% | 46.3 | -25.1 | 152.9 | 443.5 | -61.3 | -888.0 | 166.9 | 75.2 | 0.9 | -8.9 | -33.8 | -48.0 |
NPM NPM% | -2.3 | -2.6 | 1.3 | 6.4 | 2.5 | -49.5 | 19.3 | 17.8 | 16.1 | 13.5 | 7.4 | 5.7 |
| -0.5 | -1.7 | 0.9 | 4.8 | 1.8 | -11.8 | 10.7 | 17.1 | 17.7 | 17.2 | 11.7 | 10.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 159 | 175 | 189 | 204 | 205 | 81 | 139 | 264 | 294 | 319 | 384 | 413 |
Growth Revenue Growth% | 7.3 | 10.3 | 8.3 | 7.6 | 0.6 | -60.6 | 71.3 | 90.3 | 11.4 | 8.8 | 20.3 | 26.9 |
| 138 | 156 | 160 | 170 | 174 | 92 | 116 | 182 | 218 | 246 | 296 | 318 | |
| 20 | 19 | 29 | 34 | 31 | -11 | 23 | 82 | 76 | 73 | 88 | 94 | |
OPM OPM% | 12.8 | 10.8 | 15.5 | 16.5 | 14.9 | -13.7 | 16.6 | 31.1 | 25.9 | 22.9 | 23.0 | 22.8 |
| 6 | 13 | 10 | 15 | 15 | 1 | 42 | 16 | 19 | 24 | 24 | 28 | |
Interest Expense Interest ExpenseCr | 15 | 15 | 15 | 13 | 16 | 16 | 16 | 16 | 18 | 17 | 39 | 48 |
Depreciation DepreciationCr | 14 | 16 | 16 | 14 | 19 | 19 | 19 | 18 | 20 | 21 | 36 | 42 |
PBT PBTCr | -3 | 0 | 9 | 21 | 11 | -46 | 30 | 64 | 57 | 59 | 38 | 32 |
| 1 | 5 | 7 | 8 | 6 | -6 | 3 | 17 | 10 | 16 | 10 | 8 | |
PAT PATCr | -4 | -5 | 2 | 13 | 5 | -40 | 27 | 47 | 47 | 43 | 29 | 24 |
Growth PAT Growth% | 46.3 | -25.1 | 152.9 | 443.5 | -61.3 | -888.0 | 166.9 | 75.2 | 0.9 | -8.9 | -33.8 | -48.0 |
NPM NPM% | -2.3 | -2.6 | 1.3 | 6.4 | 2.5 | -49.5 | 19.3 | 17.8 | 16.1 | 13.5 | 7.4 | 5.7 |
| -0.5 | -1.7 | 0.9 | 4.8 | 1.8 | -11.8 | 10.7 | 17.1 | 17.7 | 17.2 | 11.7 | 10.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 |
Reserves ReservesCr | 133 | 139 | 142 | 150 | 146 | 113 | 98 | 146 | 163 | 203 | 231 |
| 81 | 82 | 84 | 87 | 95 | 101 | 77 | 80 | 89 | 99 | 146 | |
| 65 | 111 | 105 | 94 | 139 | 145 | 138 | 147 | 173 | 192 | 620 | |
| 342 | 408 | 402 | 404 | 449 | 419 | 363 | 424 | 470 | 538 | 1,042 | |
| 37 | 55 | 62 | 73 | 75 | 128 | 82 | 116 | 101 | 121 | 155 | |
| 306 | 353 | 340 | 331 | 373 | 291 | 281 | 308 | 369 | 417 | 863 | |
| 342 | 408 | 402 | 404 | 449 | 419 | 363 | 424 | 470 | 538 | 1,042 |
| 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 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 |
Reserves ReservesCr | 133 | 139 | 142 | 150 | 146 | 113 | 98 | 146 | 163 | 203 | 231 |
| 81 | 82 | 84 | 87 | 95 | 101 | 77 | 80 | 89 | 99 | 146 | |
| 65 | 111 | 105 | 94 | 139 | 145 | 138 | 147 | 173 | 192 | 620 | |
| 342 | 408 | 402 | 404 | 449 | 419 | 363 | 424 | 470 | 538 | 1,042 | |
| 37 | 55 | 62 | 73 | 75 | 128 | 82 | 116 | 101 | 121 | 155 | |
| 306 | 353 | 340 | 331 | 373 | 291 | 281 | 308 | 369 | 417 | 863 | |
| 342 | 408 | 402 | 404 | 449 | 419 | 363 | 424 | 470 | 538 | 1,042 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 23 | 27 | 25 | 41 | 29 | 5 | 22 | 56 | 59 | 25 | 82 | |
| -7 | -9 | -1 | -5 | -16 | -11 | -3 | -9 | -37 | -22 | -39 | |
| -16 | -11 | -18 | -23 | -28 | -1 | -13 | -25 | -39 | 0 | -56 | |
Net Cash Flow Net Cash FlowCr | 0 | 7 | 6 | 13 | -15 | -6 | 6 | 21 | -16 | 3 | -13 |
Free Cash Flow Free Cash FlowCr | 23 | 19 | 21 | 36 | 24 | 4 | 20 | 45 | 48 | 1 | |
CFO To PAT CFO To PAT% | -639.6 | -585.0 | 1,034.1 | 310.9 | 575.3 | -13.2 | 81.5 | 118.3 | 125.4 | 57.3 | 288.0 |
CFO To EBITDA CFO To EBITDA% | 114.6 | 140.7 | 85.0 | 121.3 | 95.4 | -47.6 | 95.1 | 67.8 | 78.1 | 33.8 | 93.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 23 | 27 | 25 | 41 | 29 | 5 | 22 | 56 | 59 | 25 | 82 | |
| -7 | -9 | -1 | -5 | -16 | -11 | -3 | -9 | -37 | -22 | -39 | |
| -16 | -11 | -18 | -23 | -28 | -1 | -13 | -25 | -39 | 0 | -56 | |
Net Cash Flow Net Cash FlowCr | 0 | 7 | 6 | 13 | -15 | -6 | 6 | 21 | -16 | 3 | -13 |
Free Cash Flow Free Cash FlowCr | 23 | 19 | 21 | 36 | 24 | 4 | 20 | 45 | 48 | 1 | |
CFO To PAT CFO To PAT% | -639.6 | -585.0 | 1,034.1 | 310.9 | 575.3 | -13.2 | 81.5 | 118.3 | 125.4 | 57.3 | 288.0 |
CFO To EBITDA CFO To EBITDA% | 114.6 | 140.7 | 85.0 | 121.3 | 95.4 | -47.6 | 95.1 | 67.8 | 78.1 | 33.8 | 93.1 |
| 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 | 192 | 244 | 439 | 324 | 112 | 172 | 335 | 742 | 993 | 1,075 | 743 | 839 |
Price To Earnings Price To Earnings | 130.7 | 27.1 | 22.9 | 11.4 | 15.8 | 20.5 | 22.8 | 23.1 | 30.3 | |||
Price To Sales Price To Sales | 1.2 | 1.4 | 2.3 | 1.6 | 0.6 | 2.1 | 2.4 | 2.8 | 3.4 | 3.4 | 1.9 | 2.0 |
Price To Book Price To Book | 1.2 | 1.5 | 2.6 | 1.8 | 0.7 | 1.2 | 2.7 | 4.3 | 5.2 | 4.7 | 2.9 | 3.3 |
EV To EBITDA EV To EBITDA | 12.2 | 17.2 | 17.4 | 11.1 | 7.0 | -26.3 | 19.0 | 10.1 | 15.0 | 17.0 | 9.1 | 15.3 |
GPM GPM% | 67.5 | 67.4 | 70.5 | 69.6 | 68.2 | 58.7 | 65.7 | 72.3 | 71.3 | 71.2 | ||
OPM OPM% | 12.8 | 10.8 | 15.5 | 16.5 | 14.9 | -13.7 | 16.6 | 31.1 | 25.9 | 22.9 | 23.0 | 22.8 |
NPM NPM% | -2.3 | -2.6 | 1.3 | 6.4 | 2.5 | -49.5 | 19.3 | 17.8 | 16.1 | 13.5 | 7.4 | 5.7 |
ROCE ROCE% | 5.3 | 5.8 | 8.9 | 12.8 | 8.3 | -9.8 | 16.8 | 24.1 | 19.3 | 16.8 | 21.7 | 21.7 |
ROE ROE% | -2.3 | -2.7 | 1.4 | 7.4 | 2.9 | -28.5 | 21.4 | 27.1 | 24.8 | 18.7 | 11.1 | 11.1 |
ROA ROA% | -1.1 | -1.1 | 0.6 | 3.3 | 1.1 | -9.6 | 7.4 | 11.1 | 10.1 | 8.0 | 2.7 | 2.7 |
| 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 | 192 | 244 | 439 | 324 | 112 | 172 | 335 | 742 | 993 | 1,075 | 743 | 839 |
Price To Earnings Price To Earnings | 130.7 | 27.1 | 22.9 | 11.4 | 15.8 | 20.5 | 22.8 | 23.1 | 30.3 | |||
Price To Sales Price To Sales | 1.2 | 1.4 | 2.3 | 1.6 | 0.6 | 2.1 | 2.4 | 2.8 | 3.4 | 3.4 | 1.9 | 2.0 |
Price To Book Price To Book | 1.2 | 1.5 | 2.6 | 1.8 | 0.7 | 1.2 | 2.7 | 4.3 | 5.2 | 4.7 | 2.9 | 3.3 |
EV To EBITDA EV To EBITDA | 12.2 | 17.2 | 17.4 | 11.1 | 7.0 | -26.3 | 19.0 | 10.1 | 15.0 | 17.0 | 9.1 | 15.3 |
GPM GPM% | 67.5 | 67.4 | 70.5 | 69.6 | 68.2 | 58.7 | 65.7 | 72.3 | 71.3 | 71.2 | ||
OPM OPM% | 12.8 | 10.8 | 15.5 | 16.5 | 14.9 | -13.7 | 16.6 | 31.1 | 25.9 | 22.9 | 23.0 | 22.8 |
NPM NPM% | -2.3 | -2.6 | 1.3 | 6.4 | 2.5 | -49.5 | 19.3 | 17.8 | 16.1 | 13.5 | 7.4 | 5.7 |
ROCE ROCE% | 5.3 | 5.8 | 8.9 | 12.8 | 8.3 | -9.8 | 16.8 | 24.1 | 19.3 | 16.8 | 21.7 | 21.7 |
ROE ROE% | -2.3 | -2.7 | 1.4 | 7.4 | 2.9 | -28.5 | 21.4 | 27.1 | 24.8 | 18.7 | 11.1 | 11.1 |
ROA ROA% | -1.1 | -1.1 | 0.6 | 3.3 | 1.1 | -9.6 | 7.4 | 11.1 | 10.1 | 8.0 | 2.7 | 2.7 |
Documents — Royal Orchid Hotels Ltd
Concall Transcript Summaries — Royal Orchid Hotels Ltd