| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 220 | 268 | 279 | 250 | 262 | 292 | 319 | 272 | 293 | 338 | 345 | 305 | |
Growth YoY Revenue Growth YoY% | 26.1 | 40.4 | 36.3 | 31.2 | 19.2 | 9.1 | 14.2 | 8.9 | 11.8 | 15.6 | 8.2 | 12.1 |
| 169 | 183 | 194 | 168 | 170 | 183 | 197 | 182 | 186 | 216 | 233 | 207 | |
| 51 | 85 | 85 | 82 | 92 | 110 | 122 | 91 | 107 | 122 | 112 | 98 | |
OPM OPM% | 23.1 | 31.7 | 30.6 | 32.8 | 35.1 | 37.5 | 38.1 | 33.3 | 36.6 | 36.2 | 32.4 | 32.2 |
| 3 | -71 | 14 | 7 | 5 | 2 | -15 | 15 | 88 | 3 | 33 | 3 | |
Interest Expense Interest ExpenseCr | 115 | 65 | 58 | 56 | 55 | 60 | 55 | 51 | 43 | 40 | 37 | 38 |
Depreciation DepreciationCr | 28 | 31 | 32 | 30 | 29 | 29 | 29 | 29 | 30 | 30 | 38 | 31 |
PBT PBTCr | -88 | -83 | 11 | 3 | 14 | 23 | 23 | 26 | 122 | 55 | 69 | 33 |
| 0 | -8 | -1 | -1 | 0 | 0 | -23 | 4 | 20 | 7 | -330 | 8 | |
| -88 | -74 | 11 | 4 | 13 | 23 | 46 | 19 | 100 | 48 | 399 | 25 | |
Growth YoY PAT Growth YoY% | -5.1 | 7.3 | 115.3 | 105.1 | 114.3 | 130.6 | 306.3 | 354.4 | 690.8 | 111.2 | 770.7 | 29.7 |
NPM NPM% | -40.0 | -27.8 | 4.0 | 1.7 | 4.8 | 7.8 | 14.4 | 7.1 | 34.1 | 14.3 | 115.8 | 8.2 |
| -7.5 | -3.4 | 0.5 | 0.2 | 0.6 | 1.0 | 2.1 | 1.0 | 4.5 | 2.2 | 18.0 | 1.1 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 220 | 268 | 279 | 250 | 262 | 292 | 319 | 272 | 293 | 338 | 345 | 305 | |
Growth YoY Revenue Growth YoY% | 26.1 | 40.4 | 36.3 | 31.2 | 19.2 | 9.1 | 14.2 | 8.9 | 11.8 | 15.6 | 8.2 | 12.1 |
| 169 | 183 | 194 | 168 | 170 | 183 | 197 | 182 | 186 | 216 | 233 | 207 | |
| 51 | 85 | 85 | 82 | 92 | 110 | 122 | 91 | 107 | 122 | 112 | 98 | |
OPM OPM% | 23.1 | 31.7 | 30.6 | 32.8 | 35.1 | 37.5 | 38.1 | 33.3 | 36.6 | 36.2 | 32.4 | 32.2 |
| 3 | -71 | 14 | 7 | 5 | 2 | -15 | 15 | 88 | 3 | 33 | 3 | |
Interest Expense Interest ExpenseCr | 115 | 65 | 58 | 56 | 55 | 60 | 55 | 51 | 43 | 40 | 37 | 38 |
Depreciation DepreciationCr | 28 | 31 | 32 | 30 | 29 | 29 | 29 | 29 | 30 | 30 | 38 | 31 |
PBT PBTCr | -88 | -83 | 11 | 3 | 14 | 23 | 23 | 26 | 122 | 55 | 69 | 33 |
| 0 | -8 | -1 | -1 | 0 | 0 | -23 | 4 | 20 | 7 | -330 | 8 | |
| -88 | -74 | 11 | 4 | 13 | 23 | 46 | 19 | 100 | 48 | 399 | 25 | |
Growth YoY PAT Growth YoY% | -5.1 | 7.3 | 115.3 | 105.1 | 114.3 | 130.6 | 306.3 | 354.4 | 690.8 | 111.2 | 770.7 | 29.7 |
NPM NPM% | -40.0 | -27.8 | 4.0 | 1.7 | 4.8 | 7.8 | 14.4 | 7.1 | 34.1 | 14.3 | 115.8 | 8.2 |
| -7.5 | -3.4 | 0.5 | 0.2 | 0.6 | 1.0 | 2.1 | 1.0 | 4.5 | 2.2 | 18.0 | 1.1 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 471 | 606 | 170 | 323 | 739 | 957 | 1,130 | 1,248 | 1,281 |
Growth Revenue Growth% | 28.6 | -72.0 | 90.3 | 128.8 | 29.6 | 18.0 | 10.4 | 11.8 | |
| 392 | 456 | 239 | 311 | 501 | 691 | 724 | 816 | 842 | |
| 79 | 150 | -69 | 11 | 238 | 267 | 406 | 431 | 439 | |
OPM OPM% | 16.8 | 24.8 | -40.9 | 3.5 | 32.2 | 27.8 | 35.9 | 34.6 | 34.3 |
| -44 | -118 | 8 | -8 | 42 | -52 | 0 | 139 | 127 | |
Interest Expense Interest ExpenseCr | 220 | 252 | 309 | 347 | 522 | 345 | 229 | 171 | 158 |
Depreciation DepreciationCr | 119 | 126 | 112 | 101 | 96 | 114 | 117 | 127 | 128 |
PBT PBTCr | -304 | -346 | -481 | -444 | -339 | -244 | 61 | 273 | 279 |
| 0 | -2 | -4 | 0 | 0 | -10 | -25 | -299 | -296 | |
PAT PATCr | -305 | -344 | -478 | -444 | -339 | -235 | 86 | 567 | 572 |
Growth PAT Growth% | -12.9 | -38.8 | 7.0 | 23.7 | 30.7 | 136.4 | 562.6 | 469.4 | |
NPM NPM% | -64.7 | -56.8 | -281.6 | -137.6 | -45.8 | -24.5 | 7.6 | 45.4 | 44.7 |
| -40.7 | -45.5 | -62.6 | -58.2 | -43.9 | -14.7 | 3.9 | 25.6 | 25.9 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 471 | 606 | 170 | 323 | 739 | 957 | 1,130 | 1,248 | 1,281 |
Growth Revenue Growth% | 28.6 | -72.0 | 90.3 | 128.8 | 29.6 | 18.0 | 10.4 | 11.8 | |
| 392 | 456 | 239 | 311 | 501 | 691 | 724 | 816 | 842 | |
| 79 | 150 | -69 | 11 | 238 | 267 | 406 | 431 | 439 | |
OPM OPM% | 16.8 | 24.8 | -40.9 | 3.5 | 32.2 | 27.8 | 35.9 | 34.6 | 34.3 |
| -44 | -118 | 8 | -8 | 42 | -52 | 0 | 139 | 127 | |
Interest Expense Interest ExpenseCr | 220 | 252 | 309 | 347 | 522 | 345 | 229 | 171 | 158 |
Depreciation DepreciationCr | 119 | 126 | 112 | 101 | 96 | 114 | 117 | 127 | 128 |
PBT PBTCr | -304 | -346 | -481 | -444 | -339 | -244 | 61 | 273 | 279 |
| 0 | -2 | -4 | 0 | 0 | -10 | -25 | -299 | -296 | |
PAT PATCr | -305 | -344 | -478 | -444 | -339 | -235 | 86 | 567 | 572 |
Growth PAT Growth% | -12.9 | -38.8 | 7.0 | 23.7 | 30.7 | 136.4 | 562.6 | 469.4 | |
NPM NPM% | -64.7 | -56.8 | -281.6 | -137.6 | -45.8 | -24.5 | 7.6 | 45.4 | 44.7 |
| -40.7 | -45.5 | -62.6 | -58.2 | -43.9 | -14.7 | 3.9 | 25.6 | 25.9 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 7 | 8 | 8 | 8 | 9 | 22 | 22 | 22 |
Reserves ReservesCr | 534 | 204 | -219 | -663 | -816 | 1,017 | 1,120 | 2,160 |
| 209 | 366 | 722 | 405 | 934 | 735 | 350 | 411 | |
| 2,044 | 2,030 | 1,978 | 2,637 | 2,137 | 1,672 | 2,175 | 1,757 | |
| 2,794 | 2,608 | 2,488 | 2,387 | 2,263 | 3,445 | 3,667 | 4,454 | |
| 187 | 188 | 216 | 224 | 247 | 281 | 205 | 332 | |
| 2,606 | 2,420 | 2,272 | 2,163 | 2,016 | 3,164 | 3,462 | 4,123 | |
| 2,794 | 2,608 | 2,488 | 2,387 | 2,263 | 3,445 | 3,667 | 4,454 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 7 | 8 | 8 | 8 | 9 | 22 | 22 | 22 |
Reserves ReservesCr | 534 | 204 | -219 | -663 | -816 | 1,017 | 1,120 | 2,160 |
| 209 | 366 | 722 | 405 | 934 | 735 | 350 | 411 | |
| 2,044 | 2,030 | 1,978 | 2,637 | 2,137 | 1,672 | 2,175 | 1,757 | |
| 2,794 | 2,608 | 2,488 | 2,387 | 2,263 | 3,445 | 3,667 | 4,454 | |
| 187 | 188 | 216 | 224 | 247 | 281 | 205 | 332 | |
| 2,606 | 2,420 | 2,272 | 2,163 | 2,016 | 3,164 | 3,462 | 4,123 | |
| 2,794 | 2,608 | 2,488 | 2,387 | 2,263 | 3,445 | 3,667 | 4,454 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 101 | 162 | 17 | 26 | 217 | 275 | 357 | 407 | |
| -150 | -9 | 44 | -3 | 68 | -57 | -260 | -200 | |
| 31 | -124 | 10 | -17 | -319 | -212 | -182 | -112 | |
Net Cash Flow Net Cash FlowCr | -18 | 30 | 70 | 6 | -33 | 5 | -85 | 95 |
Free Cash Flow Free Cash FlowCr | -58 | 134 | 17 | 26 | 304 | 237 | 220 | 71 |
CFO To PAT CFO To PAT% | -33.0 | -47.2 | -3.5 | -5.9 | -64.2 | -117.1 | 417.6 | 71.8 |
CFO To EBITDA CFO To EBITDA% | 127.6 | 108.2 | -24.4 | 230.4 | 91.5 | 103.1 | 87.9 | 94.3 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 101 | 162 | 17 | 26 | 217 | 275 | 357 | 407 | |
| -150 | -9 | 44 | -3 | 68 | -57 | -260 | -200 | |
| 31 | -124 | 10 | -17 | -319 | -212 | -182 | -112 | |
Net Cash Flow Net Cash FlowCr | -18 | 30 | 70 | 6 | -33 | 5 | -85 | 95 |
Free Cash Flow Free Cash FlowCr | -58 | 134 | 17 | 26 | 304 | 237 | 220 | 71 |
CFO To PAT CFO To PAT% | -33.0 | -47.2 | -3.5 | -5.9 | -64.2 | -117.1 | 417.6 | 71.8 |
CFO To EBITDA CFO To EBITDA% | 127.6 | 108.2 | -24.4 | 230.4 | 91.5 | 103.1 | 87.9 | 94.3 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 4,609 | 3,112 | 2,844 | 3,542 | |||||
Price To Earnings Price To Earnings | 36.4 | 5.7 | 6.2 | ||||||
Price To Sales Price To Sales | 4.8 | 2.8 | 2.3 | 2.8 | |||||
Price To Book Price To Book | 4.5 | 2.7 | 1.3 | 1.6 | |||||
EV To EBITDA EV To EBITDA | 24.7 | 13.0 | 10.1 | 11.9 | |||||
GPM GPM% | 71.9 | 73.8 | 52.4 | 61.1 | 73.5 | 75.5 | 77.0 | ||
OPM OPM% | 16.8 | 24.8 | -40.9 | 3.5 | 32.2 | 27.8 | 35.9 | 34.6 | 34.3 |
NPM NPM% | -64.7 | -56.8 | -281.6 | -137.6 | -45.8 | -24.5 | 7.6 | 45.4 | 44.7 |
ROCE ROCE% | -3.3 | -4.3 | -7.9 | -5.0 | 9.5 | 3.2 | 8.5 | 11.4 | 11.4 |
ROE ROE% | -56.3 | -162.3 | 226.0 | 67.8 | 41.9 | -22.6 | 7.5 | 26.0 | 26.0 |
ROA ROA% | -10.9 | -13.2 | -19.2 | -18.6 | -15.0 | -6.8 | 2.3 | 12.7 | 12.7 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 4,609 | 3,112 | 2,844 | 3,542 | |||||
Price To Earnings Price To Earnings | 36.4 | 5.7 | 6.2 | ||||||
Price To Sales Price To Sales | 4.8 | 2.8 | 2.3 | 2.8 | |||||
Price To Book Price To Book | 4.5 | 2.7 | 1.3 | 1.6 | |||||
EV To EBITDA EV To EBITDA | 24.7 | 13.0 | 10.1 | 11.9 | |||||
GPM GPM% | 71.9 | 73.8 | 52.4 | 61.1 | 73.5 | 75.5 | 77.0 | ||
OPM OPM% | 16.8 | 24.8 | -40.9 | 3.5 | 32.2 | 27.8 | 35.9 | 34.6 | 34.3 |
NPM NPM% | -64.7 | -56.8 | -281.6 | -137.6 | -45.8 | -24.5 | 7.6 | 45.4 | 44.7 |
ROCE ROCE% | -3.3 | -4.3 | -7.9 | -5.0 | 9.5 | 3.2 | 8.5 | 11.4 | 11.4 |
ROE ROE% | -56.3 | -162.3 | 226.0 | 67.8 | 41.9 | -22.6 | 7.5 | 26.0 | 26.0 |
ROA ROA% | -10.9 | -13.2 | -19.2 | -18.6 | -15.0 | -6.8 | 2.3 | 12.7 | 12.7 |
Documents — Samhi Hotels Ltd
Concall Transcript Summaries — Samhi Hotels Ltd