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
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 ₹ 33.2
  • Dividend Yield 0.00 %
  • ROCE 11.8 %
  • ROE 0.90 %
  • Face Value ₹ 10.0
Edit ratios

Pros

Cons

  • Stock is trading at 4.34 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.17.2 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 ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

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
108 108 98 100 115 119 101 107 127 96 13 35 34
70 71 67 70 74 73 68 71 78 62 24 27 36
Operating Profit 38 37 32 29 41 46 33 36 50 34 -11 8 -2
OPM % 35% 34% 32% 29% 36% 39% 33% 34% 39% 36% -84% 22% -5%
2 6 3 3 5 15 4 4 -2 8 4 2 2
Interest 22 22 21 23 23 22 28 28 27 26 24 25 24
Depreciation 14 14 11 12 12 12 13 13 13 13 13 13 13
Profit before tax 4 7 2 -2 11 28 -4 -0 8 3 -44 -28 -37
Tax % 46% 8% -180% 263% 9% -100% -165% 353% -61% 257% 0% 0% -1%
2 7 6 4 10 56 -9 1 13 -5 -44 -28 -37
EPS in Rs 1.79 6.00 4.85 3.03 8.43 47.68 -7.99 0.93 11.30 -4.69 -37.65 -24.38 -32.07
Raw PDF

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%
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%
-1 10 17 5 -7 -22 -87 -61 -31 -11 74 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: 3%
5 Years: -17%
3 Years: -11%
1 Year: %
Return on Equity
10 Years: -4%
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
Equity Capital 0 11 11 11 11 11 11 11 11 11 12 12 12
Reserves -1 306 288 301 296 288 215 163 124 114 110 99 27
Preference Capital 0 5 0 0 0 0 0 0 0 0 6 6
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 -9 -61 -127 -224 -47 -46 -15 -19 -28 -29
ROCE % 7% 5% 2% 1% 1% 3% 8% 9% 14% 12%

Shareholding Pattern

Numbers in percentages

Dec 2018Mar 2019Jun 2019Sep 2019Dec 2019Mar 2020Jun 2020Sep 2020Dec 2020Mar 2021Jun 2021Sep 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 10,57010,22810,0829,9689,6729,5509,5499,4399,1389,15310,5999,402

* 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.

Documents

Announcements

Annual reports

Credit ratings