Asian Hotels (West) Ltd

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]

See full details
  • Market Cap 319 Cr.
  • Current Price 274
  • High / Low 345 / 179
  • Stock P/E
  • Book Value 33.2
  • Dividend Yield 0.00 %
  • ROCE 11.8 %
  • ROE 0.85 %
  • Face Value 10.0

Pros

Cons

  • Stock is trading at 8.25 times its book value
  • Company has low interest coverage ratio.
  • The company has delivered a poor sales growth of 9.45% over past five years.
  • Earnings include an other income of Rs.17.18 Cr.

Peer comparison

Sector: Hotels & Restaurants Industry: Hotels

Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
108 98 100 115 119 101 107 127 96 13 35 34
71 67 70 74 73 68 71 78 62 24 27 36
Operating Profit 37 32 29 41 46 33 36 50 34 -11 8 -2
OPM % 34% 32% 29% 36% 39% 33% 34% 39% 36% -84% 22% -5%
Other Income 6 3 3 5 15 4 4 -2 8 4 2 2
Interest 22 21 23 23 22 28 28 27 26 24 25 24
Depreciation 14 11 12 12 12 13 13 13 13 13 13 13
Profit before tax 7 2 -2 11 28 -4 -0 8 3 -44 -28 -37
Tax % 8% -180% 263% 9% -100% -165% 353% -61% 257% 0% 0% -1%
Net Profit 7 6 4 10 56 -9 1 13 -5 -44 -28 -37
EPS in Rs 6.00 4.85 3.03 8.43 47.68 -7.99 0.93 11.30 -4.69 -37.65 -24.38 -32.07

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

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 60 135 136 136 140 274 319 364 385 432 431 177
1 41 88 95 105 116 220 239 256 262 282 278 148
Operating Profit -1 19 47 41 31 24 55 80 108 123 150 153 29
OPM % 32% 35% 30% 23% 17% 20% 25% 30% 32% 35% 35% 16%
Other Income 0 0 -1 4 1 -7 2 4 18 15 25 16 17
Interest 0 0 12 22 21 25 95 96 102 91 90 107 100
Depreciation 0 4 10 12 12 11 49 52 55 56 47 52 52
Profit before tax -1 15 23 11 -1 -20 -88 -64 -31 -10 38 9 -106
Tax % 0% 34% 27% 56% -511% -14% 1% 4% -2% -18% -94% 89%
Net Profit -1 10 17 8 -3 -19 -71 -51 -31 -9 75 1 -115
EPS in Rs 8.81 14.75 7.30 -2.32 -16.58 -62.03 -44.13 -27.26 -7.53 64.23 0.85 -98.79
Dividend Payout % 0% 34% 27% 55% -86% -9% -0% -2% -4% -13% 2% 0%
Compounded Sales Growth
10 Years:22%
5 Years:9%
3 Years:6%
TTM:-61%
Compounded Profit Growth
10 Years:-20%
5 Years:15%
3 Years:27%
TTM:-271%
Stock Price CAGR
10 Years:6%
5 Years:9%
3 Years:-3%
1 Year:1%
Return on Equity
10 Years:-3%
5 Years:-2%
3 Years:18%
Last Year:1%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

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
0 16 11 11 11 11 11 11 11 11 18 18 12
Reserves -1 306 288 301 296 288 215 163 124 114 110 99 27
Borrowings 0 145 241 457 624 644 734 756 779 763 785 957 960
1 58 121 136 185 264 227 213 207 216 189 88 113
Total Liabilities 0 520 661 905 1,117 1,206 1,188 1,144 1,122 1,105 1,096 1,156 1,112
0 295 295 340 325 1,030 994 944 923 886 848 985 953
CWIP 0 73 162 348 604 2 0 10 9 3 1 1 0
Investments 0 2 15 8 0 0 0 0 0 8 1 0 0
0 150 188 208 187 175 193 190 190 207 246 170 158
Total Assets 0 520 661 905 1,117 1,206 1,188 1,144 1,122 1,105 1,096 1,156 1,112

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

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 40 118 97 33 77 83 144 169 152
0 -170 -230 -251 -220 -96 -12 -12 -24 -31 -131 -23
0 142 200 198 100 -0 -5 -71 -58 -96 -56 -123
Net Cash Flow -0 -25 13 -13 -2 -0 16 -6 1 16 -18 6

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Jun 2009 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 17 13 33 20 15 19 21 17 12
Inventory Days 213 93 105 269 347 89 79 76
Days Payable 872 186 198 150 310 260 226 190
Cash Conversion Cycle -618 -70 -75 133 70 -150 -132 -96 21 17 12
Working Capital Days 725 46 5 -0 -136 -30 -22 -5 -14 -17 -19
ROCE % 7% 5% 2% 1% 1% 3% 8% 9% 14% 12%

Shareholding Pattern

Numbers in percentages

Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021
68.09 68.17 68.47 68.71 68.97 69.14 69.40 69.40 70.37 70.37 70.42 70.42
0.03 0.03 0.02 0.02 0.02 0.02 0.02 0.01 0.01 0.01 0.01 0.00
0.98 0.97 0.91 0.79 0.79 0.74 0.74 0.74 0.74 0.74 0.74 0.74
30.90 30.83 30.60 30.48 30.22 30.10 29.84 29.85 28.88 28.88 28.83 28.84

Documents