Login
Home
Charts
Search
Watchlist
Products

Samhi Hotels Ltd

SAMHI·NSE
158.94-0.67%Thu, 24 Sept '26

Samhi Hotels Ltd

SAMHI
NSE
158.94
-0.67%
|Thu, 24 Sept '26
SOICxStockScans Reports
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
3,542Cr
Close
Close Price
159.27
Industry
Industry
Hotels
PE
Price To Earnings
6.16
PS
Price To Sales
2.77
Revenue
Revenue
1,281Cr
Rev Gr TTM
Revenue Growth TTM
11.84%
PAT Gr TTM
PAT Growth TTM
469.42%

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
220268279250262292319272293338345305
Growth YoY
Revenue Growth YoY%
26.140.436.331.219.29.114.28.911.815.68.212.1
Expenses
ExpensesCr
169183194168170183197182186216233207
Operating Profit
Operating ProfitCr
51858582921101229110712211298
OPM
OPM%
23.131.730.632.835.137.538.133.336.636.232.432.2
Other Income
Other IncomeCr
3-7114752-1515883333
Interest Expense
Interest ExpenseCr
1156558565560555143403738
Depreciation
DepreciationCr
283132302929292930303831
PBT
PBTCr
-88-8311314232326122556933
Tax
TaxCr
0-8-1-100-234207-3308
PAT
PATCr
-88-74114132346191004839925
Growth YoY
PAT Growth YoY%
-5.17.3115.3105.1114.3130.6306.3354.4690.8111.2770.729.7
NPM
NPM%
-40.0-27.84.01.74.87.814.47.134.114.3115.88.2
EPS
EPS
-7.5-3.40.50.20.61.02.11.04.52.218.01.1
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
220268279250262292319272293338345305
Growth YoY
Revenue Growth YoY%
26.140.436.331.219.29.114.28.911.815.68.212.1
Expenses
ExpensesCr
169183194168170183197182186216233207
Operating Profit
Operating ProfitCr
51858582921101229110712211298
OPM
OPM%
23.131.730.632.835.137.538.133.336.636.232.432.2
Other Income
Other IncomeCr
3-7114752-1515883333
Interest Expense
Interest ExpenseCr
1156558565560555143403738
Depreciation
DepreciationCr
283132302929292930303831
PBT
PBTCr
-88-8311314232326122556933
Tax
TaxCr
0-8-1-100-234207-3308
PAT
PATCr
-88-74114132346191004839925
Growth YoY
PAT Growth YoY%
-5.17.3115.3105.1114.3130.6306.3354.4690.8111.2770.729.7
NPM
NPM%
-40.0-27.84.01.74.87.814.47.134.114.3115.88.2
EPS
EPS
-7.5-3.40.50.20.61.02.11.04.52.218.01.1

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
4716061703237399571,1301,2481,281
Growth
Revenue Growth%
28.6-72.090.3128.829.618.010.411.8
Expenses
ExpensesCr
392456239311501691724816842
Operating Profit
Operating ProfitCr
79150-6911238267406431439
OPM
OPM%
16.824.8-40.93.532.227.835.934.634.3
Other Income
Other IncomeCr
-44-1188-842-520139127
Interest Expense
Interest ExpenseCr
220252309347522345229171158
Depreciation
DepreciationCr
11912611210196114117127128
PBT
PBTCr
-304-346-481-444-339-24461273279
Tax
TaxCr
0-2-400-10-25-299-296
PAT
PATCr
-305-344-478-444-339-23586567572
Growth
PAT Growth%
-12.9-38.87.023.730.7136.4562.6469.4
NPM
NPM%
-64.7-56.8-281.6-137.6-45.8-24.57.645.444.7
EPS
EPS
-40.7-45.5-62.6-58.2-43.9-14.73.925.625.9
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
4716061703237399571,1301,2481,281
Growth
Revenue Growth%
28.6-72.090.3128.829.618.010.411.8
Expenses
ExpensesCr
392456239311501691724816842
Operating Profit
Operating ProfitCr
79150-6911238267406431439
OPM
OPM%
16.824.8-40.93.532.227.835.934.634.3
Other Income
Other IncomeCr
-44-1188-842-520139127
Interest Expense
Interest ExpenseCr
220252309347522345229171158
Depreciation
DepreciationCr
11912611210196114117127128
PBT
PBTCr
-304-346-481-444-339-24461273279
Tax
TaxCr
0-2-400-10-25-299-296
PAT
PATCr
-305-344-478-444-339-23586567572
Growth
PAT Growth%
-12.9-38.87.023.730.7136.4562.6469.4
NPM
NPM%
-64.7-56.8-281.6-137.6-45.8-24.57.645.444.7
EPS
EPS
-40.7-45.5-62.6-58.2-43.9-14.73.925.625.9

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
78889222222
Reserves
ReservesCr
534204-219-663-8161,0171,1202,160
Current Liabilities
Current LiabilitiesCr
209366722405934735350411
Non Current Liabilities
Non Current LiabilitiesCr
2,0442,0301,9782,6372,1371,6722,1751,757
Total Liabilities
Total LiabilitiesCr
2,7942,6082,4882,3872,2633,4453,6674,454
Current Assets
Current AssetsCr
187188216224247281205332
Non Current Assets
Non Current AssetsCr
2,6062,4202,2722,1632,0163,1643,4624,123
Total Assets
Total AssetsCr
2,7942,6082,4882,3872,2633,4453,6674,454
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
78889222222
Reserves
ReservesCr
534204-219-663-8161,0171,1202,160
Current Liabilities
Current LiabilitiesCr
209366722405934735350411
Non Current Liabilities
Non Current LiabilitiesCr
2,0442,0301,9782,6372,1371,6722,1751,757
Total Liabilities
Total LiabilitiesCr
2,7942,6082,4882,3872,2633,4453,6674,454
Current Assets
Current AssetsCr
187188216224247281205332
Non Current Assets
Non Current AssetsCr
2,6062,4202,2722,1632,0163,1643,4624,123
Total Assets
Total AssetsCr
2,7942,6082,4882,3872,2633,4453,6674,454

Cash Flow

Consolidated
Standalone
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
1011621726217275357407
Investing Cash Flow
Investing Cash FlowCr
-150-944-368-57-260-200
Financing Cash Flow
Financing Cash FlowCr
31-12410-17-319-212-182-112
Net Cash Flow
Net Cash FlowCr
-1830706-335-8595
Free Cash Flow
Free Cash FlowCr
-58134172630423722071
CFO To PAT
CFO To PAT%
-33.0-47.2-3.5-5.9-64.2-117.1417.671.8
CFO To EBITDA
CFO To EBITDA%
127.6108.2-24.4230.491.5103.187.994.3
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
1011621726217275357407
Investing Cash Flow
Investing Cash FlowCr
-150-944-368-57-260-200
Financing Cash Flow
Financing Cash FlowCr
31-12410-17-319-212-182-112
Net Cash Flow
Net Cash FlowCr
-1830706-335-8595
Free Cash Flow
Free Cash FlowCr
-58134172630423722071
CFO To PAT
CFO To PAT%
-33.0-47.2-3.5-5.9-64.2-117.1417.671.8
CFO To EBITDA
CFO To EBITDA%
127.6108.2-24.4230.491.5103.187.994.3

Ratios

Consolidated
Standalone
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
4,6093,1122,8443,542
Price To Earnings
Price To Earnings
36.45.76.2
Price To Sales
Price To Sales
4.82.82.32.8
Price To Book
Price To Book
4.52.71.31.6
EV To EBITDA
EV To EBITDA
24.713.010.111.9
Profitability Ratios
Profitability Ratios
GPM
GPM%
71.973.852.461.173.575.577.0
OPM
OPM%
16.824.8-40.93.532.227.835.934.634.3
NPM
NPM%
-64.7-56.8-281.6-137.6-45.8-24.57.645.444.7
ROCE
ROCE%
-3.3-4.3-7.9-5.09.53.28.511.411.4
ROE
ROE%
-56.3-162.3226.067.841.9-22.67.526.026.0
ROA
ROA%
-10.9-13.2-19.2-18.6-15.0-6.82.312.712.7
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
4,6093,1122,8443,542
Price To Earnings
Price To Earnings
36.45.76.2
Price To Sales
Price To Sales
4.82.82.32.8
Price To Book
Price To Book
4.52.71.31.6
EV To EBITDA
EV To EBITDA
24.713.010.111.9
Profitability Ratios
Profitability Ratios
GPM
GPM%
71.973.852.461.173.575.577.0
OPM
OPM%
16.824.8-40.93.532.227.835.934.634.3
NPM
NPM%
-64.7-56.8-281.6-137.6-45.8-24.57.645.444.7
ROCE
ROCE%
-3.3-4.3-7.9-5.09.53.28.511.411.4
ROE
ROE%
-56.3-162.3226.067.841.9-22.67.526.026.0
ROA
ROA%
-10.9-13.2-19.2-18.6-15.0-6.82.312.712.7
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
SAMHI Hotels Ltd. is an Indian hotel ownership and asset management company that buys, builds, and turns around branded business hotels, then operates them under long-term deals with global chains like Marriott, Hyatt, and IHG - it owns the real estate but flies someone else’s flag. Founded in 2010 as a single-hotel owner, it has grown into the country’s largest multi-branded hotel-room owner, with 38 hotels and over 6,500 rooms across 14 cities, by repeatedly acquiring underperforming properties at low yields and improving them to substantially higher ones. That acquisition-and-turnaround playbook - buy an underappreciated asset, renovate and rebrand it, then plug it into a global chain’s reservation system and loyalty programme - is the recurring approach that explains the entire business. # Business segments Three engines at different stages - a core of owned business hotels generating the cash, an institutional-capital platform for upscale assets, and an asset-light bet on experiential leisure - each built on the same brand-partnership and turnaround DNA. ## 1. Owned business hotels: the cash-generating core **The company owns the buildings and collects the room revenue, while Marriott, Hyatt, and IHG bring the guests through their global reservation systems and loyalty programmes - a marriage of real-estate ownership and brand distribution.** - **Where the demand comes from** - the business is anchored to corporate travel, so the company watches two indicators when deciding where to invest: airline passenger traffic and Grade A commercial office space absorption. Over three-quarters of asset income comes from Bangalore, Hyderabad, Pune, and Delhi NCR, the same cities that dominate office leasing. - **Loyalty programmes fill the rooms** - more than 40-50% of business comes from members of Marriott Bonvoy, IHG Rewards, and Hyatt Gold Passport, giving the hotels a built-in, sticky customer base that costs less to acquire than reaching travellers from scratch. - **Buy, don’t build - unless you have to** - 87% of the room inventory was acquired and turned around; only 13% was built from scratch, and those greenfield projects happened only in markets with unquestionable demand but no existing supply, such as Hyatt Place Gurgaon and Courtyard/Fairfield Bangalore. The company explicitly avoids development risk and targets acquisitions at a discount to what it would cost to build the same hotel. - **Capital recycling as a habit** - over three years to FY26, the company recycled roughly ₹960 crores of capital: about ₹210 crores from selling four non-core hotels at an average 20x EV/EBITDA, and roughly ₹750 crores from bringing GIC into a subsidiary platform, freeing up cash to fund new growth without piling on debt. ## 2. GIC upscale hotel platform: institutional capital for bigger bets **A 65:35 joint venture with a sovereign wealth fund that owns and develops upscale hotels, giving SAMHI access to patient capital without straining its own balance sheet.** - **Seeded with five existing hotels** - the platform was launched with more than 1,000 rooms valued at roughly ₹2,200 crores, including Hyatt Regency Pune, Courtyard and Fairfield by Marriott on Bengaluru’s Outer Ring Road, and a Whitefield property being converted into a dual-branded Westin and Tribute Portfolio. - **GIC put in about ₹752 crores for a 35% stake** - the investment was structured as a mix of primary infusion and secondary share purchases across three subsidiaries, with roughly ₹603 crores upfront and about ₹149 crores payable over two years to part-fund the Whitefield development. - **SAMHI runs the show** - despite holding a minority economic stake, GIC is a financial partner; SAMHI manages all operational and development assets, and both parties have agreed to explore further upscale acquisitions in the same 65:35 ratio. - **Deleveraging built into the deal** - upon closing, the transaction was expected to bring net debt-to-EBITDA below 3.5x, so the platform delivers growth capital and a cleaner balance sheet in one move. ## 3. RARE India: an asset-light bet on experiential leisure **A 70% stake in a curated platform of 73 heritage palaces, wildlife lodges, and boutique retreats - no real estate owned, just fee income from bookings and memberships, with a proposed Marriott affiliation that could plug it into the world’s largest hotel loyalty programme.** - **A platform, not a property owner** - RARE represents independently owned hotels across more than 15 Indian states plus Nepal and Bhutan, earning revenue from a minimal subscription fee charged to member hotels and a commission on bookings, with almost no upfront capital required. - **Average stay price of roughly ₹25,000** - the portfolio operates in the conscious-luxury space, with more than half of its hotels using static pricing and none currently affiliated with a global brand, though a few may have affiliations with platforms like Mr. & Mrs. Smith or Small Luxury Hotels of the World, relying instead on OTAs. - **The Marriott hook** - under a proposed affiliation, RARE would become Marriott’s exclusive portfolio platform for the “Outdoor Collection by Marriott Bonvoy” across India, Nepal, Sri Lanka, and Bhutan, listing properties on Marriott.com and gaining access to its worldwide distribution and loyalty ecosystem. - **A low-cost way to learn leisure** - management views the roughly ₹47 crore total commitment for the 70% stake as a capital-efficient entry into a fast-growing segment, and a way to build a database of leisure-market knowledge that could inform future turnaround bets in the space. # Group structure and partners **A listed parent company with a web of wholly owned hotel-holding subsidiaries, two strategic platforms with external capital partners, and deep operating ties to three global hotel chains.** - **Listed parent, subsidiary-held assets** - SAMHI Hotels Ltd. is listed on the BSE and NSE, and each hotel asset sits in a separate wholly owned Indian subsidiary, a structure that allows individual assets to be bought, sold, or recapitalised without disturbing the rest of the portfolio. - **GIC as a 35% minority partner** - the sovereign wealth fund holds its stake through an affiliate, Reco Bellflower Private Limited, across three subsidiaries that own the platform’s seed hotels, with a combined enterprise value ascribed at ₹2,200 crores. - **Marriott, Hyatt, and IHG as brand and distribution partners** - the hotels operate under these chains’ flags, with Marriott alone contributing 66% of asset income in Q4 FY26; in mid-2024, six assets were transitioned from a franchise model to a managed-and-operated model under Marriott’s direct supervision. - **Ingka Centres variable lease** - a long-term lease with the IKEA-affiliated Ingka Group for a roughly 162-room upscale hotel inside a mixed-use development in Noida, where rent is calculated as a percentage of net revenue rather than a fixed charge, executed through a newly incorporated subsidiary, SAMHI Skyline Private Limited. - **Internal restructuring and clean-up** - the company has been simplifying its group structure, including a demerger to move Fairfield by Marriott Hyderabad into a different subsidiary, elimination of cross-shareholding between Duet entities, and the sale of non-core assets such as the Chennai OMR Four Points and the legacy Caspia hotel.

Documents — Samhi Hotels Ltd

  • Q1 FY2027 Earnings Call Transcript (Jun 2026, PDF): https://www.stockscans.in/document/geomb38w3301j6mhjfroc47u.pdf
  • Q4 FY2026 Earnings Call Transcript (Mar 2026, PDF): https://www.stockscans.in/document/ftn53tgqcr3i68tqv2vwse38.pdf
  • Q3 FY2026 Earnings Call Transcript (Dec 2025, PDF): https://www.stockscans.in/document/gz9h4ktbe5sxnbwomu5zktf3.pdf
  • Q2 FY2026 Earnings Call Transcript (Sep 2025, PDF): https://www.stockscans.in/document/36qa2j72qrumc1092i7dys09.pdf
  • Q1 FY2026 Earnings Call Transcript (Jun 2025, PDF): https://www.stockscans.in/document/aaejofoct26pausexenztlek.pdf
  • Q4 FY2025 Earnings Call Transcript (Mar 2025, PDF): https://www.stockscans.in/document/ig08dggbyhf5sfh5b938mnae.pdf
  • Q3 FY2025 Earnings Call Transcript (Dec 2024, PDF): https://www.stockscans.in/document/xu5p1nrvyn2fko48j154zemq.pdf
  • Q2 FY2025 Earnings Call Transcript (Sep 2024, PDF): https://www.stockscans.in/document/l8zxt8vcs3c2nay1fylxeo1o.pdf
  • Q1 FY2027 Quarterly Result (Jun 2026, PDF): https://www.stockscans.in/document/somkybne5yhmkgdseo67j9f3.pdf
  • Q4 FY2026 Quarterly Result (Mar 2026, PDF): https://www.stockscans.in/document/e5nomkoes2tqpc8uckch4fjh.pdf
  • Q3 FY2026 Quarterly Result (Dec 2025, PDF): https://www.stockscans.in/document/ihom36xbcwssa3xkc0yz6ixt.pdf
  • Q2 FY2026 Quarterly Result (Sep 2025, PDF): https://www.stockscans.in/document/j7mkyeko2i5799czvlkdf6xu.pdf
  • Q1 FY2026 Quarterly Result (Jun 2025, PDF): https://www.stockscans.in/document/izqfy7gqrh6zfpemuf8vv7hg.pdf
  • Q4 FY2025 Quarterly Result (Mar 2025, PDF): https://www.stockscans.in/document/oj6ft3s6cim3mxllq4g8wfil.pdf
  • Q3 FY2025 Quarterly Result (Dec 2024, PDF): https://www.stockscans.in/document/awzkxijgyd5vz7gcbgf6uotg.pdf
  • Q2 FY2025 Quarterly Result (Sep 2024, PDF): https://www.stockscans.in/document/co7sdjihsq1jq5rmcc18tzjc.pdf
  • Q1 FY2027 Investor Presentation (Jun 2026, PDF): https://www.stockscans.in/document/w53evop2k8icd12vqr7wbsrc.pdf
  • Q4 FY2026 Investor Presentation (Mar 2026, PDF): https://www.stockscans.in/document/sq45ngnyom11hyp6xnia9d72.pdf
  • Q3 FY2026 Investor Presentation (Dec 2025, PDF): https://www.stockscans.in/document/ykuqhxcs4aftk8a87y6pqj2g.pdf
  • Q2 FY2026 Investor Presentation (Sep 2025, PDF): https://www.stockscans.in/document/2seyoyl0nmcf7ehdjscftyaa.pdf
  • Q1 FY2026 Investor Presentation (Jun 2025, PDF): https://www.stockscans.in/document/vwqhw9tgv5r3kye5i53upviq.pdf
  • Q4 FY2025 Investor Presentation (Mar 2025, PDF): https://www.stockscans.in/document/3ico30xvdaudrnlocx4fozyt.pdf
  • Q3 FY2025 Investor Presentation (Dec 2024, PDF): https://www.stockscans.in/document/6y5mez9d2loth5cav5rhua6d.pdf
  • Q2 FY2025 Investor Presentation (Sep 2024, PDF): https://www.stockscans.in/document/2841qhpshh04wem1wj2lghho.pdf
  • FY2026 Annual Report (PDF): https://www.stockscans.in/document/xgos3eai4e2wr4rac6yh7xcf.pdf
  • FY2025 Annual Report (PDF): https://www.stockscans.in/document/g0kk9s3q2u79g5o071z19ltb.pdf
  • FY2024 Annual Report (PDF): https://www.stockscans.in/document/3x88i8jmg2u3el6lmcwte650.pdf

Concall Transcript Summaries — Samhi Hotels Ltd

  • Q1 FY2027 Concall Transcript Summary (Jun 2026): https://www.stockscans.in/company/NSE%3ASAMHI/transcript-notes/202606/geomb38w3301j6mhjfroc47u.pdf
  • Q4 FY2026 Concall Transcript Summary (Mar 2026): https://www.stockscans.in/company/NSE%3ASAMHI/transcript-notes/202603/ftn53tgqcr3i68tqv2vwse38.pdf
  • Q3 FY2026 Concall Transcript Summary (Dec 2025): https://www.stockscans.in/company/NSE%3ASAMHI/transcript-notes/202512/gz9h4ktbe5sxnbwomu5zktf3.pdf
  • Q2 FY2026 Concall Transcript Summary (Sep 2025): https://www.stockscans.in/company/NSE%3ASAMHI/transcript-notes/202509/36qa2j72qrumc1092i7dys09.pdf
  • Q1 FY2026 Concall Transcript Summary (Jun 2025): https://www.stockscans.in/company/NSE%3ASAMHI/transcript-notes/202506/aaejofoct26pausexenztlek.pdf
  • Q4 FY2025 Concall Transcript Summary (Mar 2025): https://www.stockscans.in/company/NSE%3ASAMHI/transcript-notes/202503/ig08dggbyhf5sfh5b938mnae.pdf
  • Q3 FY2025 Concall Transcript Summary (Dec 2024): https://www.stockscans.in/company/NSE%3ASAMHI/transcript-notes/202412/xu5p1nrvyn2fko48j154zemq.pdf
  • Q2 FY2025 Concall Transcript Summary (Sep 2024): https://www.stockscans.in/company/NSE%3ASAMHI/transcript-notes/202409/l8zxt8vcs3c2nay1fylxeo1o.pdf