Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Samhi Hotels Ltd

SAMHI
NSE
159.68
0.06%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Samhi Hotels Ltd

SAMHI
NSE
159.68
0.06%
29 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
3,547Cr
Close
Close Price
159.68
Industry
Industry
Hotels
PE
Price To Earnings
16.34
PS
Price To Sales
2.90
Revenue
Revenue
1,222Cr
Rev Gr TTM
Revenue Growth TTM
12.78%
PAT Gr TTM
PAT Growth TTM
318.28%
Peer Comparison
How does SAMHI stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
SAMHI
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
205190220268279250262292319272293338
Growth YoY
Revenue Growth YoY%
12.926.140.436.331.219.29.114.28.911.815.6
Expenses
ExpensesCr
135145169183194168170183197182186216
Operating Profit
Operating ProfitCr
7045518585829211012291107122
OPM
OPM%
34.123.823.131.730.632.835.137.538.133.336.636.2
Other Income
Other IncomeCr
1523-7114752-1515883
Interest Expense
Interest ExpenseCr
135108115655856556055514340
Depreciation
DepreciationCr
232328313230292929293030
PBT
PBTCr
-74-83-88-831131423232612255
Tax
TaxCr
000-8-1-100-234207
PAT
PATCr
-74-83-88-741141323461910048
Growth YoY
PAT Growth YoY%
17.2-5.17.3115.3105.1114.3130.6306.3354.4690.8111.2
NPM
NPM%
-36.0-43.8-40.0-27.84.01.74.87.814.47.134.114.3
EPS
EPS
-10.3-9.8-7.5-3.40.50.20.61.02.11.04.52.2

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
4716061703237399571,1301,222
Growth
Revenue Growth%
28.6-72.090.3128.829.618.08.1
Expenses
ExpensesCr
392456239311501691724780
Operating Profit
Operating ProfitCr
79150-6911238267406441
OPM
OPM%
16.824.8-40.93.532.227.835.936.1
Other Income
Other IncomeCr
-44-1188-842-52091
Interest Expense
Interest ExpenseCr
220252309347522345229189
Depreciation
DepreciationCr
11912611210196114117117
PBT
PBTCr
-304-346-481-444-339-24461226
Tax
TaxCr
0-2-400-10-257
PAT
PATCr
-305-344-478-444-339-23586213
Growth
PAT Growth%
-12.9-38.87.023.730.7136.4149.2
NPM
NPM%
-64.7-56.8-281.6-137.6-45.8-24.57.617.4
EPS
EPS
-40.7-45.5-62.6-58.2-43.9-14.73.99.8

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
78889222222
Reserves
ReservesCr
534204-219-663-8161,0171,1201,762
Current Liabilities
Current LiabilitiesCr
209366722405934735350259
Non Current Liabilities
Non Current LiabilitiesCr
2,0442,0301,9782,6372,1371,6722,1751,750
Total Liabilities
Total LiabilitiesCr
2,7942,6082,4882,3872,2633,4453,6673,842
Current Assets
Current AssetsCr
187188216224247281205311
Non Current Assets
Non Current AssetsCr
2,6062,4202,2722,1632,0163,1643,4623,531
Total Assets
Total AssetsCr
2,7942,6082,4882,3872,2633,4453,6673,842

Cash Flow

Consolidated
Standalone
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
1011621726217275357
Investing Cash Flow
Investing Cash FlowCr
-150-944-368-57-260
Financing Cash Flow
Financing Cash FlowCr
31-12410-17-319-212-182
Net Cash Flow
Net Cash FlowCr
-1830706-335-85
Free Cash Flow
Free Cash FlowCr
-581341726304237220
CFO To PAT
CFO To PAT%
-33.0-47.2-3.5-5.9-64.2-117.1417.6
CFO To EBITDA
CFO To EBITDA%
127.6108.2-24.4230.491.5103.187.9

Ratios

Consolidated
Standalone
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
000004,6093,112
Price To Earnings
Price To Earnings
0.00.00.00.00.00.036.4
Price To Sales
Price To Sales
0.00.00.00.00.04.82.8
Price To Book
Price To Book
0.00.00.00.00.04.52.7
EV To EBITDA
EV To EBITDA
25.412.5-32.4214.411.024.713.0
Profitability Ratios
Profitability Ratios
GPM
GPM%
90.991.289.189.892.292.592.8
OPM
OPM%
16.824.8-40.93.532.227.835.9
NPM
NPM%
-64.7-56.8-281.6-137.6-45.8-24.57.6
ROCE
ROCE%
-3.3-4.3-7.9-5.09.53.28.5
ROE
ROE%
-56.3-162.3226.067.841.9-22.67.5
ROA
ROA%
-10.9-13.2-19.2-18.6-15.0-6.82.3
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.