Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹948Cr
Rev Gr TTM
Revenue Growth TTM
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

VHLTD
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | 24.1 | 61.7 | -19.3 | 27.4 | 39.7 | 28.0 | 28.7 | 18.0 | -6.1 | -14.2 | -4.7 | 2.4 |
| 31 | 30 | 24 | 24 | 45 | 29 | 27 | 24 | 26 | 26 | 23 | 27 |
Operating Profit Operating ProfitCr |
| -6.5 | 5.5 | 2.2 | 13.7 | -12.5 | 29.2 | 14.3 | 24.6 | 30.1 | 27.0 | 25.2 | 31.4 |
Other Income Other IncomeCr | 2 | 1 | 3 | 0 | 1 | -3 | 1 | 1 | 0 | 1 | 1 | 3 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 1 | 2 | 1 | 1 | 1 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 8 | 3 | 3 | 3 | 3 | 3 | 3 |
| -2 | 0 | 1 | 1 | -7 | 0 | 1 | 5 | 7 | 7 | 4 | 11 |
| 0 | 0 | 1 | 0 | 0 | -2 | 0 | -55 | 0 | -3 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | 2.7 | 100.0 | -61.5 | 32.8 | -160.2 | | 118.0 | 3,675.9 | 210.3 | 311.6 | -92.7 | 50.3 |
| -8.8 | 0.0 | 2.0 | 5.8 | -16.4 | 5.9 | 3.4 | 184.7 | 19.3 | 28.2 | 14.2 | 28.4 |
| -0.6 | 0.0 | 0.1 | 0.3 | -0.5 | 0.4 | 0.2 | 8.6 | 1.1 | 1.6 | 0.7 | 1.6 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
|
| | 4.8 | 13.1 | 0.3 | -5.1 | 3.7 | 0.0 | -71.6 | 50.8 | 127.9 | 15.6 | -0.6 |
| 75 | 77 | 92 | 100 | 111 | 126 | 131 | 55 | 87 | 111 | 120 | 104 |
Operating Profit Operating ProfitCr |
| 28.0 | 30.2 | 25.9 | 20.0 | 6.2 | -3.0 | -6.9 | -56.8 | -65.5 | 7.2 | 12.9 | 24.3 |
Other Income Other IncomeCr | 0 | 0 | 1 | -4 | -408 | 3 | 5 | 6 | 18 | 0 | -2 | 4 |
Interest Expense Interest ExpenseCr | 24 | 25 | 27 | 28 | 23 | 2 | 1 | 1 | 1 | 0 | 1 | 5 |
Depreciation DepreciationCr | 15 | 14 | 13 | 9 | 10 | 11 | 10 | 10 | 9 | 9 | 14 | 12 |
| -132 | -6 | 11 | -16 | -433 | -14 | -15 | -24 | -26 | 0 | 0 | 21 |
| 0 | 0 | 0 | 1 | 10 | 2 | 2 | -4 | 0 | 1 | -2 | -57 |
|
| | 95.4 | 279.9 | -255.9 | -2,500.6 | 96.5 | -7.0 | -22.0 | -27.9 | 99.8 | 4,449.2 | 3,166.4 |
| -126.3 | -5.5 | 8.8 | -13.7 | -375.4 | -12.9 | -13.8 | -59.2 | -50.2 | -0.1 | 1.7 | 56.8 |
| -31.2 | -1.3 | 2.2 | -3.1 | -95.6 | -3.4 | -3.7 | -4.4 | -5.7 | 0.0 | 0.5 | 12.2 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Equity Capital Equity CapitalCr | 42 | 42 | 42 | 42 | 42 | 42 | 42 | 42 | 42 | 42 | 63 | 68 |
| 65 | 103 | 123 | 120 | -408 | -423 | -440 | -461 | -487 | -487 | 4 | 177 |
Current Liabilities Current LiabilitiesCr | 241 | 282 | 248 | 283 | 247 | 249 | 247 | 251 | 247 | 256 | 64 | 20 |
Non Current Liabilities Non Current LiabilitiesCr | 336 | 431 | 506 | 482 | 560 | 573 | 580 | 573 | 580 | 541 | 197 | 48 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 42 | 47 | 46 | 43 | 36 | 33 | 38 | 28 | 28 | 50 | 64 | 58 |
Non Current Assets Non Current AssetsCr | 641 | 811 | 874 | 884 | 406 | 409 | 392 | 377 | 353 | 302 | 264 | 254 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 53 | 25 | 58 | -6 | 1 | -17 | 13 | -7 | -23 | 10 | 32 |
Investing Cash Flow Investing Cash FlowCr | -85 | -30 | -15 | -44 | -2 | 5 | -8 | 5 | 44 | -11 | -74 |
Financing Cash Flow Financing Cash FlowCr | 35 | 2 | -40 | 46 | 7 | 6 | -4 | 4 | -11 | 14 | -83 |
|
Free Cash Flow Free Cash FlowCr | 52 | 11 | 66 | -99 | -1 | -17 | 17 | -7 | -23 | 2 | 14 |
| -870.4 | 227.9 | -338.3 | 1.4 | -9.3 | 99.7 | -61.8 | 25.0 | 42,391.8 | 431.7 | 41.4 |
CFO To EBITDA CFO To EBITDA% | 159.4 | 77.5 | 231.6 | -88.3 | -40.6 | 198.7 | -64.3 | 19.2 | -270.2 | 57.9 | 96.7 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 68 | 65 | 68 | 88 | 52 | 15 | 4 | 9 | 13 | 9 | 0 | 770 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 6.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 9.9 |
Price To Sales Price To Sales | 0.7 | 0.6 | 0.5 | 0.7 | 0.4 | 0.1 | 0.0 | 0.3 | 0.3 | 0.1 | 0.0 | 5.6 |
Price To Book Price To Book | 0.6 | 0.5 | 0.4 | 0.5 | -0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.2 |
| 13.4 | 14.3 | 17.2 | 22.0 | 80.7 | -151.8 | -65.0 | -27.9 | -16.3 | 59.0 | 8.4 | 24.4 |
Profitability Ratios Profitability Ratios |
| 79.3 | 80.5 | 78.1 | 76.7 | 73.4 | 72.7 | 73.7 | 53.1 | 29.6 | 71.7 | 73.5 | 88.8 |
| 28.0 | 30.2 | 25.9 | 20.0 | 6.2 | -3.0 | -6.9 | -56.8 | -65.5 | 7.2 | 12.9 | 24.3 |
| -126.3 | -5.5 | 8.8 | -13.7 | -375.4 | -12.9 | -13.8 | -59.2 | -50.2 | -0.1 | 1.7 | 56.8 |
| -25.0 | 3.5 | 5.8 | 1.9 | -244.4 | -7.2 | -9.6 | -19.0 | -24.4 | 0.7 | 0.7 | 8.6 |
| -123.3 | -4.2 | 6.6 | -10.5 | 121.4 | 4.1 | 4.2 | 4.9 | 5.9 | 0.0 | 3.6 | 31.9 |
| -19.3 | -0.7 | 1.2 | -1.8 | -100.4 | -3.6 | -3.9 | -5.1 | -6.9 | 0.0 | 0.7 | 25.0 |
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.