Mahindra Holidays & Resorts India Ltd

Mahindra Holiday Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Mahindra Holidays & Resorts India Ltd

₹ 403 -1.66%
24 May - close price
clubmahindra.com BSE: 533088 NSE: MHRIL
About

Mahindra Holidays & Resorts India Ltd. (MHRIL), a part of the Leisure and Hospitality sector of the Mahindra Group offers family holidays primarily through vacation ownership memberships. Started in 1996, the company's flagship brand ‘Club Mahindra’ has over 250,000 members. [1]The Company is the largest Vacation Ownership company
outside the US and is 6th largest globally[2]

Key Points

Brand Reputation
Company is the No. 1 leisure hospitality player in the country.[1]

Website BSE NSE
  • Market Cap ₹ 8,142 Cr.
  • Current Price ₹ 403
  • High / Low ₹ 470 / 286
  • Stock P/E 45.1
  • Book Value ₹ 46.9
  • Dividend Yield 0.00 %
  • ROCE 20.4 %
  • ROE 21.4 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company has a good return on equity (ROE) track record: 3 Years ROE 25.3%

Cons

  • Stock is trading at 8.60 times its book value
  • Though the company is reporting repeated profits, it is not paying out dividend
  • Contingent liabilities of Rs.2,881 Cr.
  • Earnings include an other income of Rs.120 Cr.
  • Company has high debtors of 277 days.
  • Working capital days have increased from 159 days to 247 days

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: Hotels & Restaurants Industry: Hotels

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
233 197 238 267 259 288 284 315 310 328 308 336 343
191 144 176 200 207 220 219 236 248 258 227 253 282
Operating Profit 42 53 61 68 52 68 65 79 61 70 80 83 61
OPM % 18% 27% 26% 25% 20% 24% 23% 25% 20% 21% 26% 25% 18%
22 20 28 17 45 16 18 48 27 27 25 37 32
Interest 3 4 6 6 6 6 7 8 8 8 9 8 8
Depreciation 28 28 28 31 33 32 34 35 38 37 40 40 41
Profit before tax 32 41 55 49 59 45 42 84 42 51 56 72 44
Tax % 24% 26% 26% 26% 25% 26% 26% 26% 26% 26% 26% 5% 25%
25 30 41 36 44 34 31 63 31 38 41 68 33
EPS in Rs 1.23 1.51 2.02 1.79 2.22 1.68 1.54 3.12 1.55 1.88 2.05 3.37 1.65
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
691 760 779 952 1,073 1,064 918 977 822 961 1,196 1,314
518 594 591 715 817 819 805 789 613 719 916 1,019
Operating Profit 174 166 188 237 256 245 113 188 209 242 280 296
OPM % 25% 22% 24% 25% 24% 23% 12% 19% 25% 25% 23% 22%
14 21 -9 12 17 29 43 59 85 108 108 120
Interest 8 7 9 10 11 12 5 21 21 26 35 34
Depreciation 21 38 65 71 61 55 51 102 104 120 139 159
Profit before tax 159 141 105 168 201 207 100 124 169 204 214 223
Tax % 33% 33% 25% 32% 35% 35% 36% 187% 26% 26% 26% 19%
107 95 79 114 131 134 64 -108 126 151 159 181
EPS in Rs 5.62 4.73 3.95 5.69 6.54 6.71 3.19 -5.40 6.28 7.54 7.88 8.94
Dividend Payout % 31% 37% 45% 39% 34% 40% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: 6%
5 Years: 7%
3 Years: 17%
TTM: 10%
Compounded Profit Growth
10 Years: 7%
5 Years: 23%
3 Years: 13%
TTM: 13%
Stock Price CAGR
10 Years: 13%
5 Years: 22%
3 Years: 33%
1 Year: 41%
Return on Equity
10 Years: 18%
5 Years: 21%
3 Years: 25%
Last Year: 21%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Equity Capital 84 88 88 88 88 133 133 133 133 200 201 202
Reserves 550 702 643 503 586 632 164 43 202 365 545 745
2 3 6 0 0 0 0 187 165 282 401 431
1,608 1,818 1,977 2,093 2,312 2,523 5,529 5,832 5,425 5,448 5,663 6,168
Total Liabilities 2,244 2,611 2,714 2,683 2,986 3,288 5,826 6,195 5,925 6,294 6,810 7,545
452 690 796 918 895 858 1,799 2,013 2,176 2,445 2,594 2,710
CWIP 253 68 72 36 62 109 222 243 121 115 137 192
Investments 186 159 151 138 181 544 411 492 162 381 650 1,044
1,354 1,695 1,695 1,591 1,849 1,776 3,393 3,447 3,466 3,354 3,430 3,600
Total Assets 2,244 2,611 2,714 2,683 2,986 3,288 5,826 6,195 5,925 6,294 6,810 7,545

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
213 32 269 116 266 332 300 331 267 356 413 519
-264 -89 -259 -6 -83 -415 -236 -278 -226 -261 -379 -407
-39 64 -38 -49 -53 -48 -62 -65 -36 -58 -73 -101
Net Cash Flow -91 7 -28 61 129 -131 2 -12 5 37 -40 10

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 330 405 408 320 307 333 421 444 406 345 287 277
Inventory Days
Days Payable
Cash Conversion Cycle 330 405 408 320 307 333 421 444 406 345 287 277
Working Capital Days 282 354 304 207 191 199 285 246 324 98 131 247
ROCE % 28% 21% 18% 27% 34% 31% 20% 44% 44% 34% 25%

Shareholding Pattern

Numbers in percentages

2 Recently
Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
67.29% 67.27% 67.22% 67.22% 67.20% 67.08% 67.03% 67.00% 66.95% 66.81% 66.77% 66.77%
4.45% 5.32% 5.18% 4.96% 4.91% 5.07% 4.98% 5.12% 5.24% 5.19% 5.23% 5.26%
11.92% 11.15% 10.48% 9.71% 9.66% 8.31% 8.16% 8.13% 8.29% 10.41% 10.59% 10.70%
15.87% 15.84% 16.73% 17.74% 17.86% 19.22% 19.49% 19.48% 19.27% 17.39% 17.21% 17.07%
0.47% 0.43% 0.38% 0.37% 0.36% 0.32% 0.32% 0.28% 0.25% 0.21% 0.21% 0.21%
No. of Shareholders 50,17459,90162,11865,30068,99874,77375,45074,85377,09170,62075,93476,636

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

DRHP

Credit ratings

Concalls