| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 89 | 111 | 116 | 93 | 105 | 127 | 125 | 106 | 107 | 136 | 159 | 165 | |
Growth YoY Revenue Growth YoY% | 0.4 | 5.4 | 11.8 | 1.3 | 17.6 | 14.2 | 7.7 | 14.6 | 1.9 | 7.4 | 27.1 | 55.1 |
| 68 | 71 | 75 | 66 | 76 | 77 | 92 | 75 | 74 | 94 | 111 | 115 | |
| 22 | 40 | 41 | 27 | 29 | 50 | 33 | 32 | 34 | 42 | 47 | 50 | |
OPM OPM% | 24.2 | 36.3 | 35.3 | 28.8 | 28.0 | 39.1 | 26.6 | 29.9 | 31.4 | 30.9 | 29.8 | 30.4 |
| 1 | 1 | 1 | 2 | 2 | 2 | 6 | 2 | 2 | 2 | 285 | 1 | |
Interest Expense Interest ExpenseCr | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 1 | 1 | 1 | 1 | 2 |
Depreciation DepreciationCr | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 5 | 6 |
PBT PBTCr | 16 | 35 | 35 | 23 | 26 | 46 | 34 | 29 | 32 | 40 | 326 | 44 |
| 5 | 10 | 9 | 10 | 6 | 12 | 6 | 8 | 8 | 11 | 11 | 12 | |
| 11 | 24 | 26 | 13 | 20 | 34 | 29 | 21 | 24 | 29 | 315 | 32 | |
Growth YoY PAT Growth YoY% | -65.3 | 39.8 | 79.0 | -3.8 | 76.5 | 40.0 | 10.6 | 66.0 | 19.6 | -14.2 | 1,000.4 | 50.0 |
NPM NPM% | 12.4 | 21.8 | 22.3 | 13.7 | 18.7 | 26.7 | 22.9 | 19.8 | 21.9 | 21.3 | 198.5 | 19.2 |
| 2.3 | 4.9 | 5.0 | 2.7 | 3.9 | 6.6 | 5.5 | 4.1 | 4.4 | 5.9 | 50.9 | 4.0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 89 | 111 | 116 | 93 | 105 | 127 | 125 | 106 | 107 | 136 | 159 | 165 | |
Growth YoY Revenue Growth YoY% | 0.4 | 5.4 | 11.8 | 1.3 | 17.6 | 14.2 | 7.7 | 14.6 | 1.9 | 7.4 | 27.1 | 55.1 |
| 68 | 71 | 75 | 66 | 76 | 77 | 92 | 75 | 74 | 94 | 111 | 115 | |
| 22 | 40 | 41 | 27 | 29 | 50 | 33 | 32 | 34 | 42 | 47 | 50 | |
OPM OPM% | 24.2 | 36.3 | 35.3 | 28.8 | 28.0 | 39.1 | 26.6 | 29.9 | 31.4 | 30.9 | 29.8 | 30.4 |
| 1 | 1 | 1 | 2 | 2 | 2 | 6 | 2 | 2 | 2 | 285 | 1 | |
Interest Expense Interest ExpenseCr | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 1 | 1 | 1 | 1 | 2 |
Depreciation DepreciationCr | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 5 | 6 |
PBT PBTCr | 16 | 35 | 35 | 23 | 26 | 46 | 34 | 29 | 32 | 40 | 326 | 44 |
| 5 | 10 | 9 | 10 | 6 | 12 | 6 | 8 | 8 | 11 | 11 | 12 | |
| 11 | 24 | 26 | 13 | 20 | 34 | 29 | 21 | 24 | 29 | 315 | 32 | |
Growth YoY PAT Growth YoY% | -65.3 | 39.8 | 79.0 | -3.8 | 76.5 | 40.0 | 10.6 | 66.0 | 19.6 | -14.2 | 1,000.4 | 50.0 |
NPM NPM% | 12.4 | 21.8 | 22.3 | 13.7 | 18.7 | 26.7 | 22.9 | 19.8 | 21.9 | 21.3 | 198.5 | 19.2 |
| 2.3 | 4.9 | 5.0 | 2.7 | 3.9 | 6.6 | 5.5 | 4.1 | 4.4 | 5.9 | 50.9 | 4.0 |
| 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 | 270 | 264 | 288 | 317 | 313 | 94 | 227 | 384 | 408 | 450 | 508 | 567 |
Growth Revenue Growth% | -2.0 | 9.0 | 9.9 | -1.3 | -69.9 | 141.1 | 68.9 | 6.4 | 10.2 | 13.1 | 22.4 | |
| 207 | 207 | 217 | 248 | 238 | 96 | 175 | 265 | 279 | 311 | 353 | 394 | |
| 63 | 58 | 72 | 69 | 74 | -2 | 52 | 119 | 129 | 139 | 155 | 173 | |
OPM OPM% | 23.3 | 21.9 | 24.9 | 21.8 | 23.7 | -2.3 | 22.8 | 31.0 | 31.6 | 30.9 | 30.5 | 30.5 |
| 2 | 8 | 3 | 7 | 1 | 3 | 1 | 29 | 3 | 12 | 291 | 291 | |
Interest Expense Interest ExpenseCr | 31 | 29 | 25 | 22 | 23 | 20 | 19 | 15 | 13 | 9 | 5 | 5 |
Depreciation DepreciationCr | 18 | 18 | 17 | 17 | 17 | 17 | 16 | 15 | 14 | 13 | 15 | 17 |
PBT PBTCr | 15 | 19 | 32 | 38 | 36 | -36 | 19 | 118 | 105 | 129 | 427 | 441 |
| 7 | 8 | 11 | 14 | 12 | -10 | 9 | 38 | 31 | 34 | 38 | 42 | |
PAT PATCr | 8 | 10 | 21 | 24 | 24 | -26 | 10 | 80 | 74 | 95 | 388 | 399 |
Growth PAT Growth% | 26.4 | 102.4 | 15.7 | -1.9 | -210.9 | 137.4 | 705.9 | -6.8 | 27.5 | 309.5 | 286.4 | |
NPM NPM% | 3.0 | 3.9 | 7.3 | 7.7 | 7.6 | -28.1 | 4.4 | 20.8 | 18.2 | 21.1 | 76.4 | 70.4 |
| 0.6 | 0.7 | 3.3 | 4.3 | 4.4 | -6.3 | 0.3 | 14.8 | 14.8 | 18.6 | 65.3 | 65.2 |
| 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 | 270 | 264 | 288 | 317 | 313 | 94 | 227 | 384 | 408 | 450 | 508 | 567 |
Growth Revenue Growth% | -2.0 | 9.0 | 9.9 | -1.3 | -69.9 | 141.1 | 68.9 | 6.4 | 10.2 | 13.1 | 22.4 | |
| 207 | 207 | 217 | 248 | 238 | 96 | 175 | 265 | 279 | 311 | 353 | 394 | |
| 63 | 58 | 72 | 69 | 74 | -2 | 52 | 119 | 129 | 139 | 155 | 173 | |
OPM OPM% | 23.3 | 21.9 | 24.9 | 21.8 | 23.7 | -2.3 | 22.8 | 31.0 | 31.6 | 30.9 | 30.5 | 30.5 |
| 2 | 8 | 3 | 7 | 1 | 3 | 1 | 29 | 3 | 12 | 291 | 291 | |
Interest Expense Interest ExpenseCr | 31 | 29 | 25 | 22 | 23 | 20 | 19 | 15 | 13 | 9 | 5 | 5 |
Depreciation DepreciationCr | 18 | 18 | 17 | 17 | 17 | 17 | 16 | 15 | 14 | 13 | 15 | 17 |
PBT PBTCr | 15 | 19 | 32 | 38 | 36 | -36 | 19 | 118 | 105 | 129 | 427 | 441 |
| 7 | 8 | 11 | 14 | 12 | -10 | 9 | 38 | 31 | 34 | 38 | 42 | |
PAT PATCr | 8 | 10 | 21 | 24 | 24 | -26 | 10 | 80 | 74 | 95 | 388 | 399 |
Growth PAT Growth% | 26.4 | 102.4 | 15.7 | -1.9 | -210.9 | 137.4 | 705.9 | -6.8 | 27.5 | 309.5 | 286.4 | |
NPM NPM% | 3.0 | 3.9 | 7.3 | 7.7 | 7.6 | -28.1 | 4.4 | 20.8 | 18.2 | 21.1 | 76.4 | 70.4 |
| 0.6 | 0.7 | 3.3 | 4.3 | 4.4 | -6.3 | 0.3 | 14.8 | 14.8 | 18.6 | 65.3 | 65.2 |
| 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 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 |
Reserves ReservesCr | 338 | 339 | 357 | 379 | 394 | 355 | 356 | 449 | 535 | 642 | 1,012 |
| 68 | 88 | 106 | 93 | 83 | 107 | 120 | 124 | 137 | 119 | 187 | |
| 308 | 288 | 261 | 226 | 248 | 230 | 217 | 172 | 132 | 105 | 174 | |
| 726 | 727 | 736 | 711 | 738 | 705 | 705 | 758 | 818 | 880 | 1,780 | |
| 36 | 44 | 59 | 43 | 49 | 45 | 72 | 125 | 150 | 151 | 236 | |
| 690 | 683 | 677 | 668 | 689 | 660 | 633 | 633 | 667 | 729 | 1,544 | |
| 726 | 727 | 736 | 711 | 738 | 705 | 705 | 758 | 818 | 880 | 1,780 |
| 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 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 |
Reserves ReservesCr | 338 | 339 | 357 | 379 | 394 | 355 | 356 | 449 | 535 | 642 | 1,012 |
| 68 | 88 | 106 | 93 | 83 | 107 | 120 | 124 | 137 | 119 | 187 | |
| 308 | 288 | 261 | 226 | 248 | 230 | 217 | 172 | 132 | 105 | 174 | |
| 726 | 727 | 736 | 711 | 738 | 705 | 705 | 758 | 818 | 880 | 1,780 | |
| 36 | 44 | 59 | 43 | 49 | 45 | 72 | 125 | 150 | 151 | 236 | |
| 690 | 683 | 677 | 668 | 689 | 660 | 633 | 633 | 667 | 729 | 1,544 | |
| 726 | 727 | 736 | 711 | 738 | 705 | 705 | 758 | 818 | 880 | 1,780 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 62 | 61 | 75 | 59 | 75 | 5 | 53 | 100 | 123 | 116 | 173 | |
| -17 | -11 | -8 | -16 | -3 | 0 | 1 | -17 | -99 | -19 | -174 | |
| -45 | -47 | -55 | -56 | -66 | -2 | -31 | -79 | -52 | -84 | -17 | |
Net Cash Flow Net Cash FlowCr | 0 | 2 | 11 | -13 | 6 | 3 | 23 | 4 | -28 | 13 | -18 |
Free Cash Flow Free Cash FlowCr | 45 | 48 | 66 | 42 | 72 | 5 | 54 | 82 | 85 | 75 | -31 |
CFO To PAT CFO To PAT% | 752.9 | 586.6 | 355.1 | 242.5 | 312.8 | -20.1 | 536.0 | 125.1 | 165.6 | 122.5 | 44.5 |
CFO To EBITDA CFO To EBITDA% | 98.4 | 105.1 | 104.2 | 85.2 | 100.6 | -244.8 | 102.7 | 84.0 | 95.5 | 83.6 | 111.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 62 | 61 | 75 | 59 | 75 | 5 | 53 | 100 | 123 | 116 | 173 | |
| -17 | -11 | -8 | -16 | -3 | 0 | 1 | -17 | -99 | -19 | -174 | |
| -45 | -47 | -55 | -56 | -66 | -2 | -31 | -79 | -52 | -84 | -17 | |
Net Cash Flow Net Cash FlowCr | 0 | 2 | 11 | -13 | 6 | 3 | 23 | 4 | -28 | 13 | -18 |
Free Cash Flow Free Cash FlowCr | 45 | 48 | 66 | 42 | 72 | 5 | 54 | 82 | 85 | 75 | -31 |
CFO To PAT CFO To PAT% | 752.9 | 586.6 | 355.1 | 242.5 | 312.8 | -20.1 | 536.0 | 125.1 | 165.6 | 122.5 | 44.5 |
CFO To EBITDA CFO To EBITDA% | 98.4 | 105.1 | 104.2 | 85.2 | 100.6 | -244.8 | 102.7 | 84.0 | 95.5 | 83.6 | 111.6 |
| 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 | 452 | 968 | 1,028 | 1,489 | 643 | 685 | 956 | 1,176 | 2,406 | 2,996 | 1,877 | 2,069 |
Price To Earnings Price To Earnings | 126.4 | 230.5 | 50.5 | 54.7 | 22.9 | 448.2 | 12.6 | 25.9 | 25.6 | 4.6 | 5.1 | |
Price To Sales Price To Sales | 1.7 | 3.7 | 3.6 | 4.7 | 2.1 | 7.3 | 4.2 | 3.1 | 5.9 | 6.7 | 3.7 | 3.6 |
Price To Book Price To Book | 1.3 | 2.8 | 2.8 | 3.8 | 1.6 | 1.9 | 2.6 | 2.5 | 4.4 | 4.6 | 1.8 | 2.0 |
EV To EBITDA EV To EBITDA | 11.3 | 20.6 | 16.9 | 23.8 | 11.1 | -413.3 | 22.0 | 10.8 | 18.9 | 21.4 | 12.0 | 11.8 |
GPM GPM% | 62.7 | 60.8 | 63.6 | 58.4 | 61.6 | 53.7 | 61.3 | 62.1 | 62.8 | 64.1 | 66.8 | 66.8 |
OPM OPM% | 23.3 | 21.9 | 24.9 | 21.8 | 23.7 | -2.3 | 22.8 | 31.0 | 31.6 | 30.9 | 30.5 | 30.5 |
NPM NPM% | 3.0 | 3.9 | 7.3 | 7.7 | 7.6 | -28.1 | 4.4 | 20.8 | 18.2 | 21.1 | 76.4 | 70.4 |
ROCE ROCE% | 7.7 | 8.2 | 10.1 | 10.8 | 9.9 | -2.7 | 6.4 | 22.1 | 18.0 | 19.7 | 37.4 | 37.4 |
ROE ROE% | 2.3 | 3.0 | 5.7 | 6.2 | 5.9 | -7.2 | 2.7 | 17.3 | 13.6 | 14.5 | 37.9 | 37.9 |
ROA ROA% | 1.1 | 1.4 | 2.9 | 3.4 | 3.2 | -3.8 | 1.4 | 10.5 | 9.1 | 10.8 | 21.8 | 21.8 |
| 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 | 452 | 968 | 1,028 | 1,489 | 643 | 685 | 956 | 1,176 | 2,406 | 2,996 | 1,877 | 2,069 |
Price To Earnings Price To Earnings | 126.4 | 230.5 | 50.5 | 54.7 | 22.9 | 448.2 | 12.6 | 25.9 | 25.6 | 4.6 | 5.1 | |
Price To Sales Price To Sales | 1.7 | 3.7 | 3.6 | 4.7 | 2.1 | 7.3 | 4.2 | 3.1 | 5.9 | 6.7 | 3.7 | 3.6 |
Price To Book Price To Book | 1.3 | 2.8 | 2.8 | 3.8 | 1.6 | 1.9 | 2.6 | 2.5 | 4.4 | 4.6 | 1.8 | 2.0 |
EV To EBITDA EV To EBITDA | 11.3 | 20.6 | 16.9 | 23.8 | 11.1 | -413.3 | 22.0 | 10.8 | 18.9 | 21.4 | 12.0 | 11.8 |
GPM GPM% | 62.7 | 60.8 | 63.6 | 58.4 | 61.6 | 53.7 | 61.3 | 62.1 | 62.8 | 64.1 | 66.8 | 66.8 |
OPM OPM% | 23.3 | 21.9 | 24.9 | 21.8 | 23.7 | -2.3 | 22.8 | 31.0 | 31.6 | 30.9 | 30.5 | 30.5 |
NPM NPM% | 3.0 | 3.9 | 7.3 | 7.7 | 7.6 | -28.1 | 4.4 | 20.8 | 18.2 | 21.1 | 76.4 | 70.4 |
ROCE ROCE% | 7.7 | 8.2 | 10.1 | 10.8 | 9.9 | -2.7 | 6.4 | 22.1 | 18.0 | 19.7 | 37.4 | 37.4 |
ROE ROE% | 2.3 | 3.0 | 5.7 | 6.2 | 5.9 | -7.2 | 2.7 | 17.3 | 13.6 | 14.5 | 37.9 | 37.9 |
ROA ROA% | 1.1 | 1.4 | 2.9 | 3.4 | 3.2 | -3.8 | 1.4 | 10.5 | 9.1 | 10.8 | 21.8 | 21.8 |
Documents — TajGVK Hotels & Resorts Ltd