Indian Hotels Co Ltd

AI
Indian Hotels Co Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents
AI

Indian Hotels Co Ltd

₹ 753 -0.92%
21 Oct - close price
ihcltata.com BSE: 500850 NSE: INDHOTEL F&O
About

IHCL is one of India’s leading hospitality companies. IHCL and its subsidiaries comprise diversified portfolio across luxury, upscale/upper upscale and lean luxury/midscale segments. IHCL’s operations are spread across four continents, 12 countries and over 100 cities.[1]

Key Points

Hotels Portfolio
As of Aug'31, company has 565+ operational hotels with a total inventory of 57,000+ rooms. It also has a pipeline of 92 hotels with 12,953 rooms increasing the Taj (26 hotels with 4611 rooms), Vivanta (27 hotels with 3,797 rooms), SeleQtions (13 hotels with 1,518 rooms) and Ginger (26 hotels with 3,027 rooms) portfolios[1]
Company opened total 20 hotels with 650 rooms in Q4FY24: 3 SeleQtions (256 rooms) , 1 Vivanta hotel (48 rooms) under Mangement contracts, 2 ginger hotel (155 rooms) under ownership and 14 Tree of life resorts (191 rooms) under sales & distribution agreement.[2]
Company Signed 53 hotel in FY24 and opened 34 hotels.[3]

Website BSE NSE F&O
  • Market Cap ₹ 1,07,184 Cr.
  • Current Price ₹ 753
  • High / Low ₹ 776 / 565
  • Stock P/E 57.2
  • Book Value ₹ 93.1
  • Dividend Yield 0.43 %
  • ROCE 17.0 %
  • ROE 12.2 %
  • Face Value ₹ 1.00
Edit ratios

Pros

  • Company is almost debt free.
  • Company has delivered good profit growth of 41.6% CAGR over last 5 years
  • Company has been maintaining a healthy dividend payout of 22.8%

Cons

  • Stock is trading at 8.09 times its book value
  • Company has a low return on equity of 12.4% over last 3 years.

* 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

Part of BSE 500 BSE 100 BSE 200 BSE Dollex 200 Nifty 500

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026 Sep 2026
893 1,281 1,342 931 1,035 1,474 1,476 1,045 1,060 1,614 1,661 1,232 1,336
619 722 756 604 691 792 798 682 690 856 868 755 816
Operating Profit 274 558 586 327 345 682 678 363 370 757 792 477 520
OPM % 31% 44% 44% 35% 33% 46% 46% 35% 35% 47% 48% 39% 39%
25 43 2 40 87 43 42 55 105 474 49 66 96
Interest 31 28 26 25 25 25 24 25 25 25 25 25 25
Depreciation 55 59 60 60 62 66 68 67 67 69 75 70 70
Profit before tax 212 515 502 282 344 633 628 326 384 1,137 741 448 521
Tax % 26% 26% 26% 26% 26% 26% 23% 25% 25% 19% 25% 25% 25%
157 380 369 209 254 469 481 245 289 921 558 337 393
EPS in Rs 1.11 2.67 2.59 1.47 1.79 3.29 3.38 1.72 2.03 6.47 3.92 2.37 2.76
Raw PDF
Upcoming result date: today

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026 TTM
2,024 2,268 2,402 2,584 2,780 2,743 1,133 2,003 3,704 4,406 4,917 5,380 5,843
1,665 1,838 1,882 1,955 2,051 1,982 1,230 1,615 2,315 2,693 2,885 3,097 3,297
Operating Profit 359 430 520 629 729 761 -97 388 1,390 1,712 2,032 2,283 2,546
OPM % 18% 19% 22% 24% 26% 28% -9% 19% 38% 39% 41% 42% 44%
-150 92 92 0 16 118 -45 92 85 113 212 682 684
Interest 89 243 198 193 159 238 295 304 128 115 100 100 100
Depreciation 118 126 151 151 169 204 204 203 208 228 257 278 283
Profit before tax 2 153 262 284 418 438 -640 -27 1,139 1,483 1,887 2,588 2,847
Tax % 4,463% 45% 45% 48% 37% 8% -18% 27% 26% 26% 25% 22%
-82 84 143 148 264 401 -525 -34 843 1,095 1,413 2,012 2,208
EPS in Rs -0.76 0.64 1.09 1.12 2.00 3.04 -3.97 -0.24 5.94 7.69 9.93 14.13 15.52
Dividend Payout % 0% 35% 24% 32% 23% 15% -9% -165% 17% 23% 23% 23%
Compounded Sales Growth
10 Years: 9%
5 Years: 37%
3 Years: 13%
TTM: 16%
Compounded Profit Growth
10 Years: 32%
5 Years: 42%
3 Years: 20%
TTM: 25%
Stock Price CAGR
10 Years: 20%
5 Years: 31%
3 Years: 23%
1 Year: 1%
Return on Equity
10 Years: 8%
5 Years: 10%
3 Years: 12%
Last Year: 12%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026 Sep 2026
Equity Capital 81 99 99 119 119 119 119 142 142 142 142 142 142
Reserves 2,534 2,277 2,668 4,275 4,365 4,465 4,089 7,958 8,697 10,002 11,114 12,625 13,109
3,209 2,158 2,049 1,784 1,784 2,938 3,590 1,946 1,548 1,153 1,166 1,182 1,179
1,374 1,434 1,421 1,526 1,613 1,385 1,348 1,086 1,393 1,480 1,487 1,667 1,671
Total Liabilities 7,198 5,967 6,237 7,704 7,881 8,907 9,147 11,132 11,780 12,777 13,909 15,616 16,102
2,012 2,142 2,188 2,398 2,486 3,311 3,360 3,252 3,351 3,756 3,922 4,060 4,007
CWIP 142 56 108 65 34 138 52 112 242 58 108 65 105
Investments 2,978 1,955 3,029 4,161 4,113 4,152 4,410 5,774 6,281 6,850 6,909 8,897 9,190
2,067 1,815 912 1,079 1,248 1,306 1,326 1,995 1,906 2,113 2,970 2,595 2,800
Total Assets 7,198 5,967 6,237 7,704 7,881 8,907 9,147 11,132 11,780 12,777 13,909 15,616 16,102

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
401 469 458 481 547 611 -53 693 1,227 1,528 1,517 1,714
-419 311 -96 -1,388 -372 -333 -384 -1,890 -647 -1,203 -1,220 -1,236
262 -1,043 -369 1,013 -207 -235 339 1,804 -701 -740 -361 -440
Net Cash Flow 244 -262 -6 106 -32 43 -98 607 -120 -416 -63 39
Free Cash Flow 265 279 207 172 316 448 -166 584 905 1,166 1,170 1,387
CFO/EBITDA Share of operating profit converting into cash: CFO (before tax) / Operating Profit 111% 124% 104% 95% 100% 105% 70% 163% 104% 105% 99% 99%

Ratios

Standalone / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Debtor Days 25 26 32 36 33 33 63 40 37 33 33 35
Inventory Days 87 78 79 81 76 92 177 118 80 81 92 92
Days Payable 332 301 294 326 281 395 688 507 373 391 327 413
Cash Conversion Cycle -220 -196 -183 -209 -173 -270 -448 -349 -256 -276 -202 -287
Working Capital Days -110 -173 -137 -59 -125 -85 -440 -184 -101 -54 -44 -43
ROCE % 6% 8% 9% 10% 10% 9% -3% 3% 12% 15% 17% 17%

Insights

In beta
Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Management Fee Revenue - IHCL Consolidated
INR Crore

Log in to view insights

Please log in to see hidden values.

Login
Net Unit Growth - Managed Hotel Rooms
Rooms
Total Operational Hotels
Hotels
Total Operational Keys
Keys
Occupancy Rate - IHCL Consolidated LFL Owned Hotels
%
Total Pipeline Hotels
Hotels
Total Pipeline Keys
Keys
RevPAR (Revenue per Available Room) - IHCL Consolidated LFL
INR/Night

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026Sep 2026
38.12% 38.12% 38.12% 38.12% 38.12% 38.12% 38.12% 38.12% 38.12% 38.12% 38.12% 38.12%
23.28% 24.47% 27.19% 27.44% 27.78% 26.96% 27.18% 26.14% 25.09% 23.23% 21.71% 22.12%
22.19% 20.65% 18.29% 18.67% 18.44% 19.05% 18.39% 19.40% 20.66% 22.58% 24.47% 24.46%
0.14% 0.14% 0.14% 0.14% 0.14% 0.14% 0.13% 0.13% 0.13% 0.13% 0.13% 0.00%
16.27% 16.63% 16.26% 15.65% 15.54% 15.74% 16.18% 16.20% 16.00% 15.95% 15.59% 15.31%
No. of Shareholders 4,85,6095,35,2535,56,0195,48,1885,71,5675,96,3836,17,4896,23,9696,33,3616,46,1476,38,6456,24,250

* 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

Right Issue

Credit ratings

Concalls