Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹14,248Cr
Rev Gr TTM
Revenue Growth TTM
17.43%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

THELEELA
VS
| Quarter | Jun 2024 | Sep 2024 | Dec 2024 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | | | | | 20.4 | 12.1 | 23.5 | 14.1 |
| 162 | 163 | 184 | 198 | 173 | 173 | 220 | 219 |
Operating Profit Operating ProfitCr |
| 29.1 | 41.3 | 50.5 | 53.3 | 36.9 | 44.4 | 52.0 | 54.8 |
Other Income Other IncomeCr | 12 | 22 | 33 | 38 | 27 | 20 | 5 | 10 |
Interest Expense Interest ExpenseCr | 119 | 122 | 117 | 99 | 86 | 38 | 39 | 40 |
Depreciation DepreciationCr | 38 | 39 | 31 | 31 | 26 | 27 | 29 | 30 |
| -79 | -25 | 71 | 135 | 16 | 93 | 174 | 206 |
| -4 | 27 | 15 | 17 | 7 | 19 | 26 | 34 |
|
Growth YoY PAT Growth YoY% | | | | | 111.6 | 246.0 | 162.2 | 46.2 |
| -32.9 | -18.5 | 15.2 | 27.6 | 3.2 | 24.1 | 32.3 | 35.5 |
| -4.3 | -2.9 | 0.6 | 4.3 | 0.3 | 2.4 | 4.5 | 9.8 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|
|
| | 36.2 | 11.0 | 17.4 |
| 480 | 626 | 706 | 784 |
Operating Profit Operating ProfitCr |
| 44.2 | 46.5 | 45.7 | 48.6 |
Other Income Other IncomeCr | 43 | 55 | 106 | 61 |
Interest Expense Interest ExpenseCr | 359 | 433 | 458 | 203 |
Depreciation DepreciationCr | 125 | 148 | 140 | 113 |
| -61 | 19 | 102 | 488 |
| 1 | 22 | 54 | 85 |
|
| | 96.5 | 2,340.6 | 745.7 |
| -7.2 | -0.2 | 3.7 | 26.4 |
| -3.5 | -0.1 | 2.0 | 12.4 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|
Equity Capital Equity CapitalCr | 20 | 20 | 276 | 334 |
| -2,318 | -2,642 | 3,523 | 6,070 |
Current Liabilities Current LiabilitiesCr | 289 | 5,504 | 526 | 546 |
Non Current Liabilities Non Current LiabilitiesCr | 8,098 | 4,384 | 4,136 | 1,925 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 392 | 533 | 541 | 556 |
Non Current Assets Non Current AssetsCr | 5,484 | 6,529 | 7,725 | 8,367 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|
Operating Cash Flow Operating Cash FlowCr | 318 | 539 | 553 | 777 |
Investing Cash Flow Investing Cash FlowCr | -85 | -786 | -5,730 | -637 |
Financing Cash Flow Financing Cash FlowCr | -318 | 147 | 5,236 | -170 |
|
Free Cash Flow Free Cash FlowCr | 234 | 419 | 345 | |
| -516.1 | -25,330.7 | 1,160.1 | 192.7 |
CFO To EBITDA CFO To EBITDA% | 83.7 | 98.9 | 93.0 | 104.6 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 13,625 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 33.8 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 8.9 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 2.1 |
| 9.5 | 7.5 | 6.5 | 20.1 |
Profitability Ratios Profitability Ratios |
| 92.2 | 92.8 | 92.7 | 93.1 |
| 44.2 | 46.5 | 45.7 | 48.6 |
| -7.2 | -0.2 | 3.7 | 26.4 |
| 18.8 | 24.7 | 7.1 | 8.7 |
| 2.7 | 0.1 | 1.3 | 6.3 |
| -1.1 | 0.0 | 0.6 | 4.5 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
**The Leela Palaces, Hotels and Resorts** (operated by **Schloss Bangalore Limited**) is India’s premier institutionally owned and managed pure-play luxury hospitality brand. Backed by the **Brookfield Group**, the company has transitioned from a legacy brand into a high-growth, multi-dimensional luxury ecosystem. Following its successful **June 2025 IPO**, the company has achieved a significant financial turnaround, leveraging its "Atithi Devo Bhava" (Guest is God) philosophy to dominate the ultra-luxury segment in India.
---
### I. Strategic Portfolio Structure & Asset-Right Model
The company operates a diversified "asset-right" strategy that balances high-value ownership in high-barrier markets with capital-light management and franchise models. As of **January 2026**, the portfolio consists of **14 operational properties** with **4,090 keys** across **12 cities**.
| Model | Properties | Keys | Description |
|:---|:---:|:---:|:---|
| **Owned** | **6** | **~1,400+** | Marquee assets in Delhi, Bengaluru, Chennai, Udaipur, Jaipur, and Dubai. |
| **Managed** | **7** | **~2,300+** | Third-party owned; generated **₹69.82 crore** in fees in FY25. |
| **Franchised** | **1** | **398** | Brand licensing for The Leela Mumbai. |
**Market Positioning:** The company focuses exclusively on the **ultra-luxury segment**, which represents only **29,000** of India’s **170,000** branded rooms. This scarcity, combined with the brand's prestige, allows for a **RevPAR premium of ~₹5,000** over the Indian luxury segment average.
---
### II. Financial Performance & Capital Efficiency
The company achieved its first full year of profitability in **FY 2024-25** since the Brookfield acquisition and has maintained five consecutive quarters of positive **Profit After Tax (PAT)** as of **Q3 FY26**.
#### **Key Financial Metrics**
| Metric | Q3 FY26 (Oct-Dec 2025) | 9M FY26 (Apr-Dec 2025) | FY 2024-25 (Full Year) |
| :--- | :--- | :--- | :--- |
| **Total Operating Revenue** | **₹457.4 Crore** | **₹1,043 Crore** | **₹1,406.56 Crore** |
| **Operating EBITDA** | **₹237.8 Crore** | **₹477 Crore** | **₹700.17 Crore** |
| **EBITDA Margin** | **52%** | **46%** | **49.8%** |
| **Profit After Tax (PAT)** | **₹147.9 Crore** | **₹231 Crore (Est.)** | **₹47.66 Crore** |
| **RevPAR** | **₹21,551** | **-** | **₹15,306** |
#### **Capital Structure Post-IPO**
The **June 2025 IPO** raised **₹3,500 Crore** (Fresh Issue of **₹2,500 Crore**), fundamentally altering the balance sheet:
* **Deleveraging:** Net Debt to LTM EBITDA was reduced to **0.5x** by September 2025.
* **Refinancing:** Average cost of debt dropped from **9.1% to 8.4%**, with tenures extended to **15 years**.
* **Credit Rating:** Upgraded to **Crisil AA/Stable**.
* **Efficiency:** High flow-through, with over **60%** of incremental revenue converting to EBITDA.
---
### III. The Luxury Ecosystem: Product Pillars & Innovation
The Leela has evolved beyond traditional hospitality into a lifestyle brand, driving non-room revenue to **52%** of total income.
* **ARQ by The Leela:** An **invite-only** ultra-luxury members' club. Launched in **Bengaluru (Sept 2025)**, with rollouts for **New Delhi, Chennai, and Mumbai** in **FY'26**. It targets **2,000+ paying members** upon stabilization.
* **Aujasya by The Leela:** A holistic wellness program integrating mindful nutrition and Ayurvedic traditions.
* **Tishya by The Leela:** A signature range of **100% vegan, paraben-free** amenities.
* **Luxury Retail:** Relaunched **34,000 sq. ft.** of retail space at The Leela Palace Bengaluru (housing **Sabyasachi and Zoya**), projected to add **₹10 crore** in annualized EBITDA.
* **Digital Transformation:** Implementation of a **Customer Data Platform (CDP)** and AI-powered concierge avatars. **65.4%** of room revenue is now generated through direct channels.
---
### IV. Expansion Strategy & Growth Pipeline
The company is executing a robust plan to reach **23-24 properties** within the next three years, targeting an **EBITDA of ₹2,000 crore by FY30**.
#### **Upcoming Inventory & Strategic Forays**
| Property | Location | Capacity | Status/Notes |
| :--- | :--- | :--- | :--- |
| **The Leela Coorg** | Karnataka | **90 Villas** | Acquired for **₹231.2 Cr**; includes 54 acres for expansion. |
| **The Leela Palace Srinagar** | J&K | **170 Keys** | Upcoming; Himalayan luxury. |
| **The Leela Palace Agra** | Uttar Pradesh | **99 Keys** | All rooms with **Taj Mahal** views. |
| **The Leela Palace Ayodhya** | Uttar Pradesh | **100 Keys** | Near Shri Ram Janmabhoomi. |
| **The Leela Palace BKC** | Mumbai | **250+ Keys** | **50% stake**; **₹800 Cr** capex; 80-year lease. |
| **Palm Jumeirah** | Dubai | **546 Keys** | **$70M** investment; beachfront resort and residences. |
**International Strategy:** The Dubai investment is structured for **100% equity recovery within 2-3 years** through the sale of branded residences.
---
### V. ESG Integration & Sustainability
The company aligns luxury with environmental and social governance:
* **Energy:** **55%** of electricity at palace properties is renewable; **18 MWp** of solar/wind capacity installed.
* **Waste:** Eliminated **37 metric tonnes** of single-use plastic; **75%** of properties have in-house water bottling plants.
* **Social:** **25%** female workforce; **66%** of procurement is from local suppliers.
* **Guest Satisfaction:** Achieved a **Net Promoter Score (NPS) of 86**, far exceeding the luxury benchmark of **76**.
---
### VI. Risk Profile & Mitigation
While the industry benefits from under-penetration (**23 luxury keys per million people** in India vs. **690** in Thailand), the company manages several specific risks:
#### **Legal and Regulatory Challenges**
* **GST & Tax Demands:** Managing a **₹151.94 crore** GST demand for FY 2020-21 and a **₹57.28 crore** dispute regarding Floor Area Ratio (FAR) charges in Delhi.
* **Land Title:** Pending execution with MoEF&CC for forest land housing windmills acquired from HLV Limited.
* **Labor Codes:** Assessing the financial impact of the four new Indian Labour Codes.
#### **Operational & Digital Security**
* **Cybersecurity:** Operates a centralized **Security Operations Center (SOC)** and **NOC** for real-time oversight.
* **Brand Protection:** Active dark web surveillance and takedown protocols for impersonating websites.
* **Financial Risk:** Managed through institutionalized policies for credit, liquidity, and foreign currency (USD/GBP) exposure.