Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Viceroy Hotels Ltd

VHLTD
NSE
140.35
0.54%
Last Updated:
30 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Viceroy Hotels Ltd

VHLTD
NSE
140.35
0.54%
30 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
948Cr
Close
Close Price
140.35
Industry
Industry
Hotels
PE
Price To Earnings
42.53
PS
Price To Sales
6.91
Revenue
Revenue
137Cr
Rev Gr TTM
Revenue Growth TTM
PAT Gr TTM
PAT Growth TTM
Peer Comparison
How does VHLTD stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
VHLTD
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Sep 2025Dec 2025
Revenue
RevenueCr
293225274041323238353139
Growth YoY
Revenue Growth YoY%
24.161.7-19.327.439.728.028.718.0-6.1-14.2-4.72.4
Expenses
ExpensesCr
313024244529272426262327
Operating Profit
Operating ProfitCr
-2214-512581110812
OPM
OPM%
-6.55.52.213.7-12.529.214.324.630.127.025.231.4
Other Income
Other IncomeCr
21301-3110113
Interest Expense
Interest ExpenseCr
000101112111
Depreciation
DepreciationCr
222228333333
PBT
PBTCr
-2011-701577411
Tax
TaxCr
00100-20-550-300
PAT
PATCr
-3012-72160710411
Growth YoY
PAT Growth YoY%
2.7100.0-61.532.8-160.2118.03,675.9210.3311.6-92.750.3
NPM
NPM%
-8.80.02.05.8-16.45.93.4184.719.328.214.228.4
EPS
EPS
-0.60.00.10.3-0.50.40.28.61.11.60.71.6

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Revenue
RevenueCr
1051101241241181221223552120138137
Growth
Revenue Growth%
4.813.10.3-5.13.70.0-71.650.8127.915.6-0.6
Expenses
ExpensesCr
7577921001111261315587111120104
Operating Profit
Operating ProfitCr
293332257-4-8-20-3491833
OPM
OPM%
28.030.225.920.06.2-3.0-6.9-56.8-65.57.212.924.3
Other Income
Other IncomeCr
001-4-408356180-24
Interest Expense
Interest ExpenseCr
24252728232111015
Depreciation
DepreciationCr
151413910111010991412
PBT
PBTCr
-132-611-16-433-14-15-24-260021
Tax
TaxCr
00011022-401-2-57
PAT
PATCr
-132-611-17-443-16-17-21-260278
Growth
PAT Growth%
95.4279.9-255.9-2,500.696.5-7.0-22.0-27.999.84,449.23,166.4
NPM
NPM%
-126.3-5.58.8-13.7-375.4-12.9-13.8-59.2-50.2-0.11.756.8
EPS
EPS
-31.2-1.32.2-3.1-95.6-3.4-3.7-4.4-5.70.00.512.2

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Equity Capital
Equity CapitalCr
424242424242424242426368
Reserves
ReservesCr
65103123120-408-423-440-461-487-4874177
Current Liabilities
Current LiabilitiesCr
2412822482832472492472512472566420
Non Current Liabilities
Non Current LiabilitiesCr
33643150648256057358057358054119748
Total Liabilities
Total LiabilitiesCr
684858920927442441429405381352328312
Current Assets
Current AssetsCr
424746433633382828506458
Non Current Assets
Non Current AssetsCr
641811874884406409392377353302264254
Total Assets
Total AssetsCr
684858920927442441429405381352328312

Cash Flow

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
532558-61-1713-7-231032
Investing Cash Flow
Investing Cash FlowCr
-85-30-15-44-25-8544-11-74
Financing Cash Flow
Financing Cash FlowCr
352-404676-44-1114-83
Net Cash Flow
Net Cash FlowCr
2-33-57-5121014-124
Free Cash Flow
Free Cash FlowCr
521166-99-1-1717-7-23214
CFO To PAT
CFO To PAT%
-870.4227.9-338.31.4-9.399.7-61.825.042,391.8431.741.4
CFO To EBITDA
CFO To EBITDA%
159.477.5231.6-88.3-40.6198.7-64.319.2-270.257.996.7

Ratios

Consolidated
Standalone
Financial YearMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
686568885215491390770
Price To Earnings
Price To Earnings
0.00.06.20.00.00.00.00.00.00.00.09.9
Price To Sales
Price To Sales
0.70.60.50.70.40.10.00.30.30.10.05.6
Price To Book
Price To Book
0.60.50.40.5-0.10.00.00.00.00.00.03.2
EV To EBITDA
EV To EBITDA
13.414.317.222.080.7-151.8-65.0-27.9-16.359.08.424.4
Profitability Ratios
Profitability Ratios
GPM
GPM%
79.380.578.176.773.472.773.753.129.671.773.588.8
OPM
OPM%
28.030.225.920.06.2-3.0-6.9-56.8-65.57.212.924.3
NPM
NPM%
-126.3-5.58.8-13.7-375.4-12.9-13.8-59.2-50.2-0.11.756.8
ROCE
ROCE%
-25.03.55.81.9-244.4-7.2-9.6-19.0-24.40.70.78.6
ROE
ROE%
-123.3-4.26.6-10.5121.44.14.24.95.90.03.631.9
ROA
ROA%
-19.3-0.71.2-1.8-100.4-3.6-3.9-5.1-6.90.00.725.0
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Viceroy Hotels Limited (**VHL**) is a Hyderabad-based hospitality enterprise that has recently undergone a comprehensive structural and financial rebirth. Following a **Corporate Insolvency Resolution Process (CIRP)** concluded in **October 2023**, the company transitioned to the ownership of **Loko Hospitality Private Limited** (an SPV of **Anirudh Agro Farms Limited**). Today, VHL is a deleveraged, growth-oriented entity focused on the premium and luxury segments of the Indian hospitality market. --- ### **Core Asset Portfolio & Strategic Location** VHL’s operations are anchored in a prime **5.0-acre** land parcel within the **Central Business District (CBD)** of Hyderabad. The company utilizes a brand-partnership model with **Marriott International** to capture luxury, business, and long-stay demand. | Property | Brand | Keys | Key Features | | :--- | :--- | :--- | :--- | | **Marriott Hyderabad** | Marriott | **295** | **5** F&B outlets; **303** restaurant seats; flagship luxury asset. | | **Courtyard by Marriott** | Courtyard | **168** | **2** F&B outlets; focused on business travelers. | | **Marriott Executive Apartments** | Marriott | **75** | Located in **Gachibowli**; focused on high-margin long-stay services. | | **Total Portfolio** | | **538** | **7** F&B Outlets; **10,000 sq. ft.** Convention Centre. | --- ### **Post-Insolvency Financial Recovery & Solvency** The implementation of the **NCLAT-approved Resolution Plan** on **October 10, 2023**, has fundamentally repaired the company’s balance sheet. VHL has successfully settled legacy financial creditor dues and returned to operational profitability. * **Debt Settlement:** The company settled **₹89.23 Cr** of financial creditor debt with an upfront payment of **₹67.95 Cr**, resulting in a **₹21.28 Cr** gain transferred to reserves. * **Credit Profile:** In **April 2026**, **CARE Ratings** assigned a **BBB; Stable** (Long Term) and **A3+** (Short Term) rating for bank facilities totaling **₹230.33 Cr**. * **Deleveraging:** The adjusted net debt-to-equity ratio improved significantly to **0.19** as of March 31, 2025, down from **0.38** the previous year. * **Tax Assets:** VHL carries **₹416.98 Cr** in accumulated losses and **₹95.07 Cr** in unabsorbed depreciation. A **Deferred Tax Asset** of **₹50.35 Cr** has been recognized, providing a significant tax shield against future profits. --- ### **Operational Performance Metrics (FY 2024-26)** The company has seen a robust recovery driven by the resurgence of **MICE** (Meetings, Incentives, Conferences, and Exhibitions) and corporate travel in Hyderabad’s IT corridor. **Standalone Financial Performance:** | Metric | Q3 FY26 | Q3 FY25 | YoY Change | 9M FY26 | | :--- | :--- | :--- | :--- | :--- | | **Revenue from Operations** | **₹38.33 Cr** | **₹37.76 Cr** | **+1.5%** | **₹94.50 Cr** | | **EBITDA** | **₹12.09 Cr** | **₹11.35 Cr** | **+6.5%** | **₹23.50 Cr** | | **EBITDA Margin** | **31.5%** | **30.1%** | **+140 bps** | **24.9%** | | **Profit After Tax (PAT)** | **₹10.93 Cr** | **₹7.29 Cr** | **+50.0%** | **₹12.30 Cr** | **Property-Level Metrics (FY 2024-25):** * **Combined Occupancy:** **70.3%** * **Marriott ADR (Q3 FY26):** **₹8,135** (up **10.3%** YoY) * **Courtyard ADR (Q3 FY26):** **₹8,386** (up **11.3%** YoY) * **Combined RevPAR:** **₹5,235** --- ### **The "1,000 Keys by 2030" Growth Strategy** Under new management, VHL is executing an aggressive expansion and modernization roadmap funded by internal accruals and a successful **₹49.52 Cr Rights Issue** (December 2024). **1. Phased Asset Modernization (₹120 Cr Investment):** * **Phase I (Completed Q4 FY26):** Added **56 new rooms** to Courtyard by Marriott, plus a new **Spa, Gym, and Rooftop Bar**. This drove ADRs from **₹6,000** to **₹6,800**. * **Phase II (Target Dec 2026):** Upgrading **168 rooms** at Marriott Hyderabad and doubling the **Convention Centre** to **20,000 sq. ft.** * **Phase III (In Progress):** Upgrading **127 rooms** and converting F&B outlets into a premium **Pan-Asian Restobar**. **2. Strategic Acquisitions & Greenfield Projects:** * **SLN Terminus Acquisition:** In **December 2025**, VHL acquired **100% equity** in SLN Terminus Hotels & Resorts for **₹206-215 Cr**. This added the **Marriott Executive Apartments** (Gachibowli), which is expected to generate **₹48 Cr** in annual turnover and **₹21 Cr** in EBITDA. * **Madhapur Greenfield:** A proposed **200-room Courtyard by Marriott** on a **7,000 sq. yard** plot in Hyderabad’s IT hub, currently in the design stage. --- ### **Governance, Capital Structure & Compliance** * **Promoter Holding:** Following the Rights Issue to meet **Minimum Public Shareholding (MPS)** requirements, promoter holding stands at **84.11%** as of January 2025. * **Capital Base:** Paid-up capital is **₹67.58 Cr** (6.75 Cr shares at ₹10 par). * **Subsidiary Rationalization:** In **July 2024**, VHL sold five non-core/inoperative subsidiaries (including **Viceroy Chennai**) to streamline operations and focus on the Hyderabad core. * **Borrowing Power:** Shareholders have authorized an increase in borrowing limits to **₹1,500 Cr** to support the 2030 expansion targets. --- ### **Risk Factors & Mitigation Framework** Despite the successful turnaround, VHL manages several legacy and operational risks: * **Legal & PMLA Matters:** The **Enforcement Directorate (ED)** issued a Provisional Attachment Order in 2019. While the Resolution Plan mandates de-attachment under **Section 32(a) of the IBC**, the matter is sub-judice with the next hearing in **March 2026**. * **Related Party Transactions:** The acquisition of SLN Terminus involved a Director with beneficial interest and exceeded **10%** of annual consolidated turnover, requiring stringent governance oversight. * **Regulatory Shifts:** The company is monitoring the impact of the **four new Labour Codes** (effective **Nov 2025**). While currently deemed "not material," full state-level notification is pending. * **Operational Headwinds:** Ongoing renovations at the Courtyard property have caused temporary dips in occupancy and RevPAR, though these are expected to rebound at **25-30%** higher price points post-completion. * **Legacy Audit Issues:** Management is remediating historical weaknesses, including the lack of a **Fixed Asset Register** and disputes regarding **₹134.65 Cr** in forfeited advances from 2013-14.