Sinclairs Hotels Ltd

Sinclairs Hotels is engaged in the business of Hotel and motels.

  • Market Cap: 105.13 Cr.
  • Current Price: 37.75
  • 52 weeks High / Low 71.80 / 27.20
  • Book Value: 37.00
  • Stock P/E: 11.09
  • Dividend Yield: 3.18 %
  • ROCE: 13.88 %
  • ROE: 9.45 %
  • Sales Growth (3Yrs): 5.43 %
  • Listed on BSE
  • Company Website
  • Face Value: 2.00
Edit ratios
Pros:
Company is virtually debt free.
Stock is trading at 1.02 times its book value
Stock is providing a good dividend yield of 3.18%.
Company has been maintaining a healthy dividend payout of 25.74%
Cons:
Company has a low return on equity of 10.82% for last 3 years.

Peer comparison Sector: Hotels & Restaurants // Industry: Hotels

Loading peers table ...

Quarterly Results Standalone Figures in Rs. Crores / View Consolidated

Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020
15.61 7.95 11.02 11.33 15.20 6.93 11.56 12.07 15.57 8.09 12.34 9.45
7.79 5.42 6.60 7.03 8.23 6.15 6.59 7.00 7.82 6.45 7.21 7.15
Operating Profit 7.82 2.53 4.42 4.30 6.97 0.78 4.97 5.07 7.75 1.64 5.13 2.30
OPM % 50.10% 31.82% 40.11% 37.95% 45.86% 11.26% 42.99% 42.00% 49.78% 20.27% 41.57% 24.34%
0.82 0.50 0.78 0.17 0.50 1.47 0.44 1.41 1.07 0.97 1.57 -1.90
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 1.84 1.83 1.91 1.81 1.82 1.82 1.91 1.98 1.88 1.89 1.62 1.37
Profit before tax 6.80 1.20 3.29 2.66 5.65 0.43 3.50 4.50 6.94 0.72 5.08 -0.97
Tax % -0.74% 20.00% 28.88% 40.23% 32.92% 18.60% 32.86% 27.78% 27.95% -97.22% 24.02% 17.53%
Net Profit 6.85 0.96 2.35 1.59 3.79 0.34 2.36 3.26 5.00 1.41 3.87 -0.80
EPS in Rs 2.45 0.34 0.84 0.57 1.36 0.12 0.85 1.17 1.79 0.51 1.39 -0.06
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 TTM
11.21 13.29 13.50 14.99 14.47 19.59 22.53 29.26 39.04 47.11 45.91 45.75 45.45
6.81 10.16 9.72 10.51 11.12 18.83 16.28 18.51 22.18 26.72 26.63 27.75 28.63
Operating Profit 4.40 3.13 3.78 4.48 3.35 0.76 6.25 10.75 16.86 20.39 19.28 18.00 16.82
OPM % 39.25% 23.55% 28.00% 29.89% 23.15% 3.88% 27.74% 36.74% 43.19% 43.28% 42.00% 39.34% 37.01%
0.71 2.76 2.54 4.11 2.79 16.96 5.92 0.89 0.99 2.14 2.26 3.83 1.71
Interest 0.00 0.00 0.00 0.08 0.05 0.08 0.10 0.13 0.18 0.21 0.21 0.22 0.00
Depreciation 0.96 1.32 1.32 1.40 1.48 2.15 2.75 4.48 6.54 8.01 7.38 7.53 6.76
Profit before tax 4.15 4.57 5.00 7.11 4.61 15.49 9.32 7.03 11.13 14.31 13.95 14.08 11.77
Tax % 34.46% 26.04% 31.40% 26.44% 32.97% 7.55% 25.32% 32.57% 36.66% 35.01% 15.84% 30.82%
Net Profit 2.72 3.38 3.43 5.23 3.09 14.32 6.97 4.74 7.05 9.30 11.74 9.75 9.48
EPS in Rs 1.54 1.45 1.05 1.61 0.89 4.14 2.36 1.54 2.36 3.33 4.21 3.49 3.63
Dividend Payout % 0.00% 0.00% 44.24% 40.62% 78.58% 76.30% 31.97% 47.00% 31.60% 23.96% 18.98% 34.28%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:13.16%
5 Years:15.22%
3 Years:5.43%
TTM:-0.68%
Compounded Profit Growth
10 Years:11.18%
5 Years:21.62%
3 Years:10.31%
TTM:-2.77%
Stock Price CAGR
10 Years:-1.91%
5 Years:-7.59%
3 Years:-15.99%
1 Year:-40.64%
Return on Equity
10 Years:7.46%
5 Years:9.84%
3 Years:10.82%
Last Year:9.45%

Balance Sheet Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Sep 2019
3.53 4.66 6.07 6.07 6.07 6.07 5.57 5.57 5.57 5.57 5.57 5.57 5.57
Reserves 27.10 48.80 73.29 76.02 74.76 77.85 63.36 65.36 71.04 79.04 88.00 95.07 97.47
Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
11.26 11.67 5.52 7.80 12.80 7.74 10.57 13.54 13.13 13.68 13.98 15.07 13.71
Total Liabilities 41.89 65.13 84.88 89.89 93.63 91.66 79.50 84.47 89.74 98.29 107.55 115.71 116.75
28.31 28.63 28.52 33.57 40.37 35.75 36.23 57.32 69.15 65.97 59.98 62.80 59.42
CWIP 0.58 1.30 1.82 11.66 13.78 25.01 31.80 17.45 4.81 0.19 0.46 0.06 0.16
Investments 10.68 32.18 15.43 0.00 30.73 19.13 5.53 2.99 6.72 27.77 41.72 48.08 52.08
2.32 3.02 39.11 44.66 8.75 11.77 5.94 6.71 9.06 4.36 5.39 4.77 5.09
Total Assets 41.89 65.13 84.88 89.89 93.63 91.66 79.50 84.47 89.74 98.29 107.55 115.71 116.75

Cash Flows Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
2.15 2.08 1.62 3.04 2.85 3.55 7.93 10.26 14.04 20.19 16.93 14.33
-12.63 -21.63 16.13 -36.85 0.04 10.64 13.07 -8.01 -8.67 -20.29 -13.51 -12.10
10.55 20.57 17.02 -0.35 -4.90 -12.57 -21.97 -2.68 -5.35 0.00 -2.68 -2.69
Net Cash Flow 0.07 1.02 34.77 -34.16 -2.01 1.62 -0.97 -0.43 0.02 -0.10 0.73 -0.46

Ratios Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
ROCE % 12.55% 10.23% 6.82% 7.69% 5.62% 4.36% 5.82% 10.02% 14.67% 16.78% 14.54% 13.88%
Debtor Days 13.02 7.96 12.71 14.37 14.88 19.38 10.37 10.48 12.62 11.08 9.30 9.17
Inventory Turnover 5.89 9.21 15.57 17.13 13.88 16.62 18.04 19.02 20.33 27.38 21.78 18.91

Shareholding pattern in percentages

Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020
56.96 56.96 56.96 56.96 56.96 56.96 56.96 59.18 59.18 59.18 62.84 62.84
0.07 0.26 0.30 0.37 0.27 0.00 0.00 0.00 0.00 0.00 0.00 0.00
13.81 10.60 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.06 0.04
29.16 32.18 42.70 42.63 42.72 43.00 43.00 40.78 40.78 40.78 37.10 37.12