Asian Hotels (West) Ltd

₹ 144 -3.58%

27 Jun 2022

About

AHWL operates a 401-room five-star hotel in Mumbai and has partnered with Hyatt Hotels India for branding, operating, and marketing the hotel under the Hyatt Regency brand.

The company was demerged from Asian Hotels Limited, under which Hyatt Regency Mumbai of the Asian Hotels was demerged and vested in the company. ^[1] ^[2]

Key Points

Business Location
AHWL has its business activity and operations in Mumbai & Delhi. The properties are JW Marriott” at Delhi Aerocity & Hyatt Regency in Mumbai. ^[1] ^[2]

Website BSE

Market Cap ₹ 168 Cr.
Current Price ₹ 144
High / Low ₹ /
Stock P/E
Book Value ₹ 265
Dividend Yield 0.00 %
ROCE 5.26 %
ROE 1.10 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Stock is trading at 0.54 times its book value

Cons

Company has low interest coverage ratio.
The company has delivered a poor sales growth of 0.41% over past five years.
Company has a low return on equity of 3.75% over last 3 years.
Earnings include an other income of Rs.5.74 Cr.

* 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 ...

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Dec 2017	Mar 2018	Jun 2018	Sep 2018	Dec 2018	Mar 2019	Jun 2019	Sep 2019	Dec 2019	Mar 2020	Jun 2020	Sep 2020	Dec 2020
	38	37	34	33	39	42	32	32	40	33	3	10	8
	28	28	25	27	28	29	25	27	28	24	9	10	11
Operating Profit	10	9	9	6	11	13	7	5	12	9	-6	-0	-3
OPM %	26%	25%	26%	18%	29%	32%	21%	16%	29%	27%	-225%	-1%	-41%
	3	4	3	2	1	4	2	2	1	2	2	1	1
Interest	6	5	5	7	7	7	7	7	7	6	6	7	6
Depreciation	4	4	2	2	2	2	2	2	2	2	2	2	2
Profit before tax	4	4	5	-1	4	9	-1	-2	4	2	-13	-8	-11
Tax %	49%	17%	-74%	1,866%	25%	41%	28%	103%	19%	55%	0%	1%	-4%
	2	3	8	10	3	5	-0	0	3	1	-13	-8	-11
EPS in Rs	1.55	2.60	7.30	8.94	2.41	4.34	-0.43	0.06	2.73	0.72	-11.14	-6.79	-9.44
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	Jun 2009	Mar 2010	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	TTM
	0	60	135	130	130	129	134	132	136	139	149	137	53
	1	41	88	88	91	97	105	105	103	106	109	105	54
Operating Profit	-1	19	47	43	39	33	30	27	32	32	40	33	-1
OPM %		32%	35%	33%	30%	25%	22%	20%	24%	23%	27%	24%	-1%
	0	0	-1	5	1	-8	2	4	14	13	10	6	6
Interest	0	0	12	18	16	19	22	23	29	23	26	27	26
Depreciation	0	4	10	10	10	8	13	15	15	16	7	9	9
Profit before tax	-1	15	23	19	14	-2	-3	-7	2	6	17	3	-30
Tax %	0%	34%	27%	32%	44%	-112%	34%	42%	27%	30%	-61%	-26%
	-1	10	17	13	8	-5	-2	-4	1	4	27	4	-31
EPS in Rs		8.75	14.84	11.58	6.66	-4.39	-1.87	-3.38	1.28	3.67	22.88	3.08	-26.65
Dividend Payout %	0%	34%	27%	35%	30%	-34%	-54%	-30%	78%	27%	4%	0%

Compounded Sales Growth
10 Years:	9%
5 Years:	0%
3 Years:	0%
TTM:	-64%

Compounded Profit Growth
10 Years:	-10%
5 Years:	32%
3 Years:	34%
TTM:	-498%

Stock Price CAGR
10 Years:	3%
5 Years:	-17%
3 Years:	-12%
1 Year:	%

Return on Equity
10 Years:	2%
5 Years:	2%
3 Years:	4%
Last Year:	1%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	Jun 2009	Mar 2010	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Sep 2020
Equity Capital	0	11	11	11	11	11	11	11	11	11	12	12	12
Reserves	-1	305	273	281	286	279	276	270	282	285	316	318	297
Preference Capital	0	5	0	0	0	0	0	0	0	0	6	6
	0	0	139	121	130	143	167	168	206	190	227	238	240
	1	57	54	55	54	59	57	58	58	63	56	52	56
Total Liabilities	0	373	477	469	482	492	511	507	557	549	611	620	605
	0	295	295	286	272	266	257	243	244	239	236	263	259
CWIP	0	0	0	0	0	0	0	9	8	2	1	0	0
Investments	0	27	130	154	145	169	197	197	224	240	327	327	327
	0	51	52	29	65	57	57	58	81	68	46	29	18
Total Assets	0	373	477	469	482	492	511	507	557	549	611	620	605

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Jun 2009	Mar 2010	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020
	-0	3	43	53	-6	41	32	34	5	41	61	37
	0	-2	-115	-25	13	-34	-33	-10	-15	-13	-87	-7
	0	-3	76	-34	-7	-6	3	-23	11	-30	24	-22
Net Cash Flow	-0	-2	4	-7	-0	0	2	1	1	-1	-3	7

Ratios

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2010	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020
Debtor Days	41	23	18	13	16	15	13	19	25	18	17
Inventory Days	214	93	108	97	99	91	91	97	71
Days Payable	833	180	180	119	130	126	167	155	119
Cash Conversion Cycle	-579	-65	-54	-9	-14	-20	-63	-39	-24	18	17
Working Capital Days	150	1	-58	-74	-93	-43	-56	41	30	-33	-36
ROCE %		10%	9%	7%	6%	4%	4%	7%	6%	8%	5%

Shareholding Pattern

Numbers in percentages

	Dec 2018	Mar 2019	Jun 2019	Sep 2019	Dec 2019	Mar 2020	Jun 2020	Sep 2020	Dec 2020	Mar 2021	Jun 2021	Sep 2021
	68.17%	68.47%	68.71%	68.97%	69.14%	69.40%	69.40%	70.37%	70.37%	70.42%	70.42%	70.42%
	0.03%	0.02%	0.02%	0.02%	0.02%	0.02%	0.01%	0.01%	0.01%	0.01%	0.00%	0.00%
	0.97%	0.91%	0.79%	0.79%	0.74%	0.74%	0.74%	0.74%	0.74%	0.74%	0.74%	0.74%
	30.83%	30.60%	30.48%	30.22%	30.10%	29.84%	29.85%	28.88%	28.88%	28.83%	28.84%	28.83%
No. of Shareholders	10,570	10,228	10,082	9,968	9,672	9,550	9,549	9,439	9,138	9,153	10,599	9,402

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Sep 2021
	65.33%	68.65%	68.47%	69.40%	70.42%	70.42%
	0.03%	0.03%	0.02%	0.02%	0.01%	0.00%
	1.05%	1.07%	0.91%	0.74%	0.74%	0.74%
	33.59%	30.25%	30.60%	29.84%	28.83%	28.83%
No. of Shareholders	13,647	10,907	10,228	9,550	9,153	9,402

* 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.

Asian Hotels (West) Ltd

Asian Hotels (West) Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Shareholding Pattern

Documents

Announcements

Annual reports

Credit ratings