Flying rocket

Asian Hotels (West) Ltd

Asian Hotels (W) Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Asian Hotels (West) Ltd

₹ 144 -3.58%
27 Jun 2022
asianhotelswest.com BSE: 533221 NSE: AHLWEST
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 NSE - BZ
  • Market Cap ₹ 168 Cr.
  • Current Price ₹ 144
  • High / Low ₹ /
  • Stock P/E 3.46
  • Book Value ₹ -67.0
  • Dividend Yield 0.00 %
  • ROCE 16.9 %
  • ROE %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company has delivered good profit growth of 128% CAGR over last 5 years

Cons

* 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

Consumer Discretionary Consumer Services Leisure Services Hotels & Resorts

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025
127.40 95.54 12.90 34.65 33.89 109.70 98.08 109.02 89.59 96.10 110.05 114.77 89.28
77.63 61.62 23.76 27.12 35.61 58.68 60.77 66.95 51.43 58.26 61.48 69.04 55.33
Operating Profit 49.77 33.92 -10.86 7.53 -1.72 51.02 37.31 42.07 38.16 37.84 48.57 45.73 33.95
OPM % 39.07% 35.50% -84.19% 21.73% -5.08% 46.51% 38.04% 38.59% 42.59% 39.38% 44.13% 39.84% 38.03%
-2.01 8.36 4.44 2.33 2.05 2.38 4.78 4.99 2.36 2.47 -16.20 -5.43 2.41
Interest 26.51 25.71 24.50 25.28 24.29 19.83 27.90 85.73 18.68 18.37 18.34 12.69 14.08
Depreciation 13.09 13.09 12.96 13.06 13.00 9.42 9.46 9.70 9.04 8.81 12.66 10.31 10.99
Profit before tax 8.16 3.48 -43.88 -28.48 -36.96 24.15 4.73 -48.37 12.80 13.13 1.37 17.30 11.29
Tax % -61.27% 257.18% 0.00% -0.25% 1.11% -0.04% 64.69% -18.77% -37.34% -37.62% -272.26% 105.43% 28.43%
13.17 -5.47 -43.87 -28.41 -37.37 24.16 1.67 -39.29 17.58 18.06 5.10 -0.95 8.08
EPS in Rs 11.30 -4.69 -37.65 -24.38 -32.07 20.74 1.43 -33.71 15.09 15.50 4.38 -0.82 6.93
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
140 274 319 364 385 432 431 131 159 347 400 411 410
116 220 239 256 262 282 278 132 136 202 229 235 244
Operating Profit 24 55 80 108 123 150 153 -0 23 145 171 176 166
OPM % 17% 20% 25% 30% 32% 35% 35% -0% 14% 42% 43% 43% 40%
-7 2 4 18 15 25 16 11 11 10 13 -17 -17
Interest 25 95 96 102 91 90 107 108 93 89 153 73 63
Depreciation 11 49 52 55 56 47 52 52 61 38 38 41 43
Profit before tax -20 -88 -64 -31 -10 38 9 -149 -120 28 -7 45 43
Tax % 14% -1% -4% 2% 18% -94% 89% -0% -2% -17% -183% 11%
-22 -87 -61 -31 -11 74 1 -149 -118 32 6 40 30
EPS in Rs -16.58 -62.03 -44.13 -27.26 -7.53 64.23 0.85 -127.75 -100.85 27.84 4.73 34.16 25.99
Dividend Payout % -9% -0% -2% -4% -13% 2% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: 4%
5 Years: -1%
3 Years: 37%
TTM: 1%
Compounded Profit Growth
10 Years: 11%
5 Years: 128%
3 Years: 37%
TTM: 1075%
Stock Price CAGR
10 Years: 2%
5 Years: -11%
3 Years: %
1 Year: %
Return on Equity
10 Years: %
5 Years: %
3 Years: %
Last Year: %

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

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 11 11 11 11 11 12 12 12 12 12 12 12
Reserves 288 215 163 124 114 110 99 -49 -167 -135 -129 -90
644 734 756 779 763 792 964 1,006 1,004 959 999 915
264 227 213 207 216 183 82 80 121 143 111 117
Total Liabilities 1,206 1,188 1,144 1,122 1,105 1,096 1,156 1,049 970 979 993 954
1,030 994 944 923 886 848 985 928 865 828 794 773
CWIP 2 0 10 9 3 1 1 5 6 1 2 3
Investments 0 0 0 0 8 1 0 0 0 0 0 0
175 193 190 190 207 246 170 116 98 150 196 178
Total Assets 1,206 1,188 1,144 1,122 1,105 1,096 1,156 1,049 970 979 993 954

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
97 33 77 83 144 169 152 18 70 155 152 138
-96 -12 -12 -24 -31 -131 -23 31 22 -4 -9 1
-0 -5 -71 -58 -96 -56 -123 -61 -94 -117 -124 -151
Net Cash Flow -0 16 -6 1 16 -18 6 -11 -2 34 18 -12

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 33 20 15 19 21 17 12 29 23 21 14 14
Inventory Days 347 89 79 76
Days Payable 310 260 226 190
Cash Conversion Cycle 70 -150 -132 -96 21 17 12 29 23 21 14 14
Working Capital Days -289 -57 -54 -19 -20 -36 -58 -890 -824 -379 -402 -419
ROCE % 1% 1% 3% 8% 9% 14% 12% -4% -3% 14% 17% 17%

Shareholding Pattern

Numbers in percentages

Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025
70.42% 70.72% 70.72% 70.72% 70.72% 70.72% 70.72% 70.72% 71.39% 71.39% 71.39% 72.02%
0.57% 0.57% 0.57% 0.57% 0.57% 0.57% 0.57% 0.57% 0.57% 0.57% 0.57% 0.57%
29.02% 28.71% 28.71% 28.71% 28.71% 28.71% 28.71% 28.71% 28.03% 28.02% 28.02% 27.39%
No. of Shareholders 9,1199,1089,0959,0919,0929,0959,0929,0929,0958,7198,7138,285

* 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

Credit ratings