Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹3,547Cr
Rev Gr TTM
Revenue Growth TTM
12.78%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

SAMHI
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | | 12.9 | 26.1 | 40.4 | 36.3 | 31.2 | 19.2 | 9.1 | 14.2 | 8.9 | 11.8 | 15.6 |
| 135 | 145 | 169 | 183 | 194 | 168 | 170 | 183 | 197 | 182 | 186 | 216 |
Operating Profit Operating ProfitCr |
| 34.1 | 23.8 | 23.1 | 31.7 | 30.6 | 32.8 | 35.1 | 37.5 | 38.1 | 33.3 | 36.6 | 36.2 |
Other Income Other IncomeCr | 15 | 2 | 3 | -71 | 14 | 7 | 5 | 2 | -15 | 15 | 88 | 3 |
Interest Expense Interest ExpenseCr | 135 | 108 | 115 | 65 | 58 | 56 | 55 | 60 | 55 | 51 | 43 | 40 |
Depreciation DepreciationCr | 23 | 23 | 28 | 31 | 32 | 30 | 29 | 29 | 29 | 29 | 30 | 30 |
| -74 | -83 | -88 | -83 | 11 | 3 | 14 | 23 | 23 | 26 | 122 | 55 |
| 0 | 0 | 0 | -8 | -1 | -1 | 0 | 0 | -23 | 4 | 20 | 7 |
|
Growth YoY PAT Growth YoY% | | 17.2 | -5.1 | 7.3 | 115.3 | 105.1 | 114.3 | 130.6 | 306.3 | 354.4 | 690.8 | 111.2 |
| -36.0 | -43.8 | -40.0 | -27.8 | 4.0 | 1.7 | 4.8 | 7.8 | 14.4 | 7.1 | 34.1 | 14.3 |
| -10.3 | -9.8 | -7.5 | -3.4 | 0.5 | 0.2 | 0.6 | 1.0 | 2.1 | 1.0 | 4.5 | 2.2 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 28.6 | -72.0 | 90.3 | 128.8 | 29.6 | 18.0 | 8.1 |
| 392 | 456 | 239 | 311 | 501 | 691 | 724 | 780 |
Operating Profit Operating ProfitCr |
| 16.8 | 24.8 | -40.9 | 3.5 | 32.2 | 27.8 | 35.9 | 36.1 |
Other Income Other IncomeCr | -44 | -118 | 8 | -8 | 42 | -52 | 0 | 91 |
Interest Expense Interest ExpenseCr | 220 | 252 | 309 | 347 | 522 | 345 | 229 | 189 |
Depreciation DepreciationCr | 119 | 126 | 112 | 101 | 96 | 114 | 117 | 117 |
| -304 | -346 | -481 | -444 | -339 | -244 | 61 | 226 |
| 0 | -2 | -4 | 0 | 0 | -10 | -25 | 7 |
|
| | -12.9 | -38.8 | 7.0 | 23.7 | 30.7 | 136.4 | 149.2 |
| -64.7 | -56.8 | -281.6 | -137.6 | -45.8 | -24.5 | 7.6 | 17.4 |
| -40.7 | -45.5 | -62.6 | -58.2 | -43.9 | -14.7 | 3.9 | 9.8 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 7 | 8 | 8 | 8 | 9 | 22 | 22 | 22 |
| 534 | 204 | -219 | -663 | -816 | 1,017 | 1,120 | 1,762 |
Current Liabilities Current LiabilitiesCr | 209 | 366 | 722 | 405 | 934 | 735 | 350 | 259 |
Non Current Liabilities Non Current LiabilitiesCr | 2,044 | 2,030 | 1,978 | 2,637 | 2,137 | 1,672 | 2,175 | 1,750 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 187 | 188 | 216 | 224 | 247 | 281 | 205 | 311 |
Non Current Assets Non Current AssetsCr | 2,606 | 2,420 | 2,272 | 2,163 | 2,016 | 3,164 | 3,462 | 3,531 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 101 | 162 | 17 | 26 | 217 | 275 | 357 |
Investing Cash Flow Investing Cash FlowCr | -150 | -9 | 44 | -3 | 68 | -57 | -260 |
Financing Cash Flow Financing Cash FlowCr | 31 | -124 | 10 | -17 | -319 | -212 | -182 |
|
Free Cash Flow Free Cash FlowCr | -58 | 134 | 17 | 26 | 304 | 237 | 220 |
| -33.0 | -47.2 | -3.5 | -5.9 | -64.2 | -117.1 | 417.6 |
CFO To EBITDA CFO To EBITDA% | 127.6 | 108.2 | -24.4 | 230.4 | 91.5 | 103.1 | 87.9 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 0 | 0 | 4,609 | 3,112 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 36.4 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.8 | 2.8 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.5 | 2.7 |
| 25.4 | 12.5 | -32.4 | 214.4 | 11.0 | 24.7 | 13.0 |
Profitability Ratios Profitability Ratios |
| 90.9 | 91.2 | 89.1 | 89.8 | 92.2 | 92.5 | 92.8 |
| 16.8 | 24.8 | -40.9 | 3.5 | 32.2 | 27.8 | 35.9 |
| -64.7 | -56.8 | -281.6 | -137.6 | -45.8 | -24.5 | 7.6 |
| -3.3 | -4.3 | -7.9 | -5.0 | 9.5 | 3.2 | 8.5 |
| -56.3 | -162.3 | 226.0 | 67.8 | 41.9 | -22.6 | 7.5 |
| -10.9 | -13.2 | -19.2 | -18.6 | -15.0 | -6.8 | 2.3 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
### **Overview**
Samhi Hotels Ltd. is one of India’s largest and fastest-growing branded hotel ownership and asset management platforms, built on an acquisition- and turnaround-led strategy. As of November 2025, the company owns and operates **31 hotels with 4,862 rooms across 13 major Indian cities**, including Delhi-NCR, Bengaluru, Hyderabad, Pune, Mumbai, and Chennai. It partners with leading global operators—**Marriott, IHG (InterContinental Hotels Group), and Hyatt**—to leverage their brands, loyalty programs, and operational expertise, while retaining full control over strategic and financial decisions.
---
### **Core Strategy**
#### **1. Strategic Market Positioning**
Samhi focuses on high-density, high-demand urban business and aviation hubs with strong office absorption and infrastructure growth. Its hotels are situated in locations with **proximity to ~42 million people and 225 million sq. ft. of commercial space**, ensuring sustainable, low-volatility demand from domestic business travelers.
- Targets **all five major Indian office markets**: Delhi-NCR, Bengaluru, Hyderabad, Pune, and now Mumbai.
- Seeks **long-term demand, high barriers to new supply**, and proven demand-supply gaps in metro areas.
#### **2. Multi-Segmented Portfolio Approach**
Samhi’s hotel portfolio is segmented into **three distinct price tiers** that serve diverse traveler needs:
- **Mid-scale**: Compact 14 sq. mt. rooms; high operational efficiency and low capital expenditure (capex) per room (e.g., Holiday Inn Express).
- **Upper Mid-scale**: Balanced scalability and profitability (e.g., Fairfield by Marriott, Four Points by Sheraton).
- **Upper Upscale & Upscale**: Premium offerings targeting MICE (meetings, incentives, conferences, exhibitions), luxury dining, and high-end leisure (e.g., Westin, W, Sheraton, Hyatt Regency).
- Portfolio mix as of FY25: ~85% of income derived from upscale and upper mid-scale segments.
- 94% of mid-scale volume is domestic, 76% in upper mid-scale, and 65% in upscale—indicating strong domestic market resilience.
#### **3. Capital-Efficient Growth Model**
Samhi prioritizes **capital efficiency and scalability**, primarily through **acquisitions (87% of inventory)** and **leasehold developments**, avoiding speculative greenfield projects.
- **Leasehold Business Model**: Increasing share of leased assets (targeting **>20% of revenue by FY25**), using **variable, revenue-linked leases** (up to 60-year terms).
- Reduces capex and shortens **capex-to-revenue cycle** from **~4 years to under 2 years**.
- Minimizes balance sheet risk while capturing long-term upside.
- Targets ROCE of **15% or higher**, with select mid-scale assets (e.g., HITEC City, Hyderabad) achieving ~45% ROCE.
- Avoids greenfield builds unless in **zero-supply**, high-demand corridors (e.g., Navi Mumbai).
#### **4. Portfolio Repositioning and Premiumization**
Samhi is actively rebranding and renovating underperforming assets to drive value accretion and premiumization.
- Aims to increase **upscale segment contribution to revenue from ~42% to 60% by FY2029**.
- Key rebranding initiatives:
- Four Points by Sheraton → Courtyard by Marriott (Pune, Jaipur).
- Caspia → Holiday Inn Express (Delhi, Greater Noida).
- Office-to-hotel conversions (e.g., W Hotel, Hyderabad).
- Rebranding and fit-outs can generate **2x–2.5x growth in RevPAR** and improve EBITDA margins.
---
### **Growth Pipeline & Key Projects (Nov 2025)**
#### **1. Landmark Navi Mumbai Development**
- **Dual-branded Westin & Fairfield by Marriott hotel** near the **Navi Mumbai International Airport** and **DY Patil Stadium**.
- **Phase I: ~400 rooms**, expandable to **700 rooms** upon full development—**Samhi’s largest asset by room count**.
- **Land acquired via ACIC transaction with minimal cost**, creating structural advantage.
- Secured **timeline extension from MIDC**; construction underway.
- Represents the foundation of **“SAMHI 2.0”**, mirroring the transformative impact of the Courtyard Fairfield in Bangalore (now generating ~₹200 cr revenue, ~₹100 cr EBITDA).
- Will complete Samhi’s presence in all **top five Indian office markets**.
#### **2. Hyderabad Financial District Expansion**
- **Leased a 260-key mid-scale hotel** under a **long-term variable lease** in Hyderabad’s Financial District.
- Samhi responsible for **interior fit-out only**, reducing upfront capex to **₹1,250–1,430 million**.
- Landlord responsible for shell, façade, and high-side MEP systems.
- Enables **multi-tier presence** in the area:
- **Sheraton** (Upscale+)
- **Fairfield** (Upper Mid-scale)
- New **Mid-scale property**
- Adds critical scale and density in one of India’s fastest-growing office hubs.
#### **3. W-branded Hotel, Hyderabad**
- **170-room W Hotel** in HITEC City under conversion from an office building.
- Design finalized; mock-up rooms to begin in **Q4 FY26**.
- Targeted opening: **December 2026**.
- First large-scale office-to-hotel conversion of its kind in India; capital-efficient model.
- Projected to deliver **premium RevPAR** and enhance brand diversity.
#### **4. Whitefield, Bangalore – Westin & Tribute Portfolio**
- Developing a **combined 362-room project** (220-room Westin + 142-room Tribute Portfolio).
- Renovation and rebranding of existing assets.
- Located in India’s second-largest office micro-market; strong aviation and corporate tailwinds.
- Expected completion: **FY28–FY29**.
#### **5. Other Growth Projects**
- **Hyatt Regency Pune** added 22 serviced apartments and a new restaurant (FY26 completion).
- Expansion of **Sheraton Hyderabad** by 54 rooms (in progress, FY26).
- Additional 300+ rooms from conversions/additions in **Pune, Kolkata, Chennai (Sriperumbudur), and Greater Noida**.
---
### **Financial & Operational Performance**
#### **1. Revenue & Growth Outlook**
- **Existing portfolio revenue base**: ₹12,000 million.
- **Secured growth pipeline** (as of Sep 2025):
- + **804 upscale rooms** (473 from rebranding), +260 mid-scale, +436 upper mid-scale.
- **Total rooms to exceed 6,300** in the near term.
- **Incremental revenue**: ~₹8,000 million from committed projects.
- **Projected total revenue by FY30**: ₹29,000–₹31,500 million.
- **Revenue CAGR forecast**: **9–11% same-store**, up to **17–18%** with rebranding and new openings.
#### **2. Profitability & Margins**
- **Proforma FY25 EBITDA**: ~₹6,300 million on ₹15,300 million revenue (**~41% margin**).
- High direct booking ratio (**84% of business**) reduces OTA dependency and commission costs.
- **Leasehold model**: Enables high ROCE (e.g., 45% in HIE Hyderabad) due to low capex and faster cash-to-revenue cycle.
#### **3. Balance Sheet & Capital Strategy**
- **Debt reduction post-IPO**: Net Debt/EBITDA improved from 3.2x to **2.7x** (adjusted for capex); target **<3.0x**.
- **Investible surplus**: ₹7,800–₹17,000 million projected over FY26–FY30.
- Funds future growth through:
- **Internal accruals**
- **Tactical M&A**
- **Long-term leases**
- **Joint ventures (GIC partnership)**
---
### **Strategic Partnerships & Capital Recycling**
#### **1. GIC Joint Venture (Upscale Platform)**
- In **April 2025**, Samhi partnered with **GIC (Singapore’s sovereign wealth fund)** to form a **$300 million (~₹25,500 cr) upscale hotel investment platform**.
- **Equity split**: 65% Samhi, 35% GIC.
- Seed assets: **5 upscale hotels, 1,000+ rooms** in Bengaluru and Pune (e.g., Hyatt Regency Pune, Courtyard ORR, Fairfield ORR, Trinity rebranded as Tribute).
- Samhi will manage operations and earn a **4% quarterly asset management fee on EBITDA**.
- **Benefits**:
- De-risks capital for large upscale projects.
- Enhances corporate governance and institutional credibility.
- Frees up balance sheet for further acquisitions.
#### **2. Capital Efficiency & Recycling**
- Focus on projects with **short capex-to-revenue cycles** (≤2 years).
- Uses **capital recycling** to fund future growth:
- Sale of non-core assets.
- Divesting assets into the GIC JV.
- Exploration of similar capital partnerships for mid-scale portfolio.
---
### **Technology & Data Advantage**
#### **SID (formerly SAMHI Intel)**
- **In-house proprietary asset management platform** built over 14 years.
- Integrates **financial, operational, and market data** across 34+ hotels.
- Enables:
- Real-time performance benchmarking.
- Acquisition underwriting.
- Predictive maintenance via **SAMConnect (IoT platform)**.
- Capital-efficient project monitoring.
- Recognized by third parties for potential as **external asset management product**.
#### **Asset Management Independence**
- Retains full control over brand, budget, development, and exit strategies, even in joint ventures or leased assets.
- Operates as an **owner-led asset manager**, independent of hotel operators.
---
### **Sustainability & ESG**
- **Environmental initiatives**:
- **30–33% renewable energy usage**, targeting **40–50%**.
- **Plastic-free initiatives**: Aiming for first **plastic-free Holiday Inn Express chain in India**.
- **Smaller footprint**: Mid-scale rooms have ~**50% lower environmental impact per room** vs industry peers.
- **Social impact**: Focus on **domestic customer base (94% mid-scale)** and economic development through urban regeneration.
---
### **Rationale for Growth & Industry Tailwinds**
#### **1. India’s Hospitality Demand-Supply Gap**
- **Hotel supply** growing at **~3–4% CAGR**, lagging **office space absorption (7–10% CAGR)**.
- New developments hindered by **high land costs, complex approvals, and long gestation**.
- Samhi’s **brownfield acquisition model** provides structural advantage—**acquiring assets at 30–40% below replacement cost**.
#### **2. Domestic Travel Resilience**
- Portfolio is **primarily domestic** across all segments.
- Strong growth in **leisure travel, social events, and MICE** supported by rising disposable incomes.
#### **3. Strategic Urban Development**
- Navi Mumbai, Whitefield, HITEC City, and Pune benefit from **infrastructure megaprojects** (e.g., Atal Setu, NMIA, expansion of metro networks).
- Samhi leverages these **city-center-to-core-hub transitions** to enter ahead of demand curves.