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

₹ 745 1.67%
21 Sep - 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 ₹ 1,06,046 Cr.
  • Current Price ₹ 745
  • High / Low ₹ 774 / 565
  • Stock P/E 54.6
  • Book Value ₹ 91.7
  • Dividend Yield 0.44 %
  • ROCE 17.1 %
  • ROE 14.2 %
  • Face Value ₹ 1.00
Edit ratios

Pros

  • Company has delivered good profit growth of 31.6% CAGR over last 5 years
  • Company has been maintaining a healthy dividend payout of 19.6%

Cons

  • Stock is trading at 8.12 times its book value

* 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 Next 50

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
1,466 1,433 1,964 1,905 1,550 1,826 2,533 2,425 2,041 2,041 2,842 2,765 2,339
1,056 1,078 1,231 1,246 1,101 1,325 1,571 1,568 1,465 1,471 1,766 1,793 1,666
Operating Profit 410 355 732 660 450 501 962 857 576 570 1,076 973 673
OPM % 28% 25% 37% 35% 29% 27% 38% 35% 28% 28% 38% 35% 29%
49 48 40 46 46 371 59 59 61 83 334 79 80
Interest 57 59 53 52 50 52 52 54 55 56 56 55 57
Depreciation 109 111 114 120 117 125 134 142 143 145 150 167 163
Profit before tax 294 232 605 535 328 696 834 720 440 453 1,203 830 533
Tax % 28% 31% 28% 26% 29% 18% 26% 25% 27% 30% 22% 25% 27%
236 179 477 438 260 583 633 563 329 318 954 645 391
EPS in Rs 1.57 1.18 3.18 2.93 1.75 3.90 4.09 3.67 2.08 2.00 6.35 4.21 2.51
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

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
4,189 4,023 4,021 4,104 4,512 4,463 1,575 3,056 5,810 6,769 8,335 9,689 9,987
3,762 3,411 3,411 3,432 3,682 3,496 1,937 2,651 4,005 4,609 5,565 6,493 6,696
Operating Profit 427 612 610 671 830 968 -362 405 1,805 2,160 2,769 3,196 3,291
OPM % 10% 15% 15% 16% 18% 22% -23% 13% 31% 32% 33% 33% 33%
-193 -43 44 83 90 173 325 171 142 181 535 557 577
Interest 176 376 324 269 190 341 403 428 236 220 208 221 224
Depreciation 291 285 299 301 328 404 410 406 416 454 518 605 625
Profit before tax -232 -91 31 184 402 396 -850 -258 1,295 1,666 2,578 2,926 3,019
Tax % 49% 99% 372% 66% 39% 11% -18% -14% 25% 28% 24% 25%
-347 -203 -46 104 296 364 -796 -265 1,053 1,330 2,038 2,247 2,309
EPS in Rs -3.51 -1.75 -0.48 0.76 2.17 2.68 -5.45 -1.74 7.06 8.85 13.40 14.64 15.07
Dividend Payout % 0% -13% -55% 47% 21% 17% -7% -23% 14% 20% 17% 22%
Compounded Sales Growth
10 Years: 9%
5 Years: 44%
3 Years: 19%
TTM: 13%
Compounded Profit Growth
10 Years: 25%
5 Years: 32%
3 Years: 22%
TTM: 13%
Stock Price CAGR
10 Years: 20%
5 Years: 35%
3 Years: 22%
1 Year: -4%
Return on Equity
10 Years: 8%
5 Years: 12%
3 Years: 14%
Last Year: 14%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Equity Capital 81 99 99 119 119 119 119 142 142 142 142 142
Reserves 2,146 2,481 2,419 4,062 4,229 4,238 3,530 6,920 7,840 9,314 11,018 12,910
5,074 4,526 3,383 2,427 2,326 4,501 5,518 3,888 3,139 2,736 3,084 2,837
2,582 2,691 2,698 2,706 2,840 2,584 2,268 2,052 2,391 2,541 3,371 4,332
Total Liabilities 9,884 9,797 8,599 9,314 9,514 11,442 11,435 13,002 13,512 14,733 17,616 20,221
6,299 6,762 5,815 6,163 6,422 8,059 8,438 8,415 8,819 9,311 10,918 12,210
CWIP 306 290 223 197 116 244 165 194 332 256 633 787
Investments 1,587 1,515 1,244 1,511 1,335 1,427 1,483 1,967 1,891 2,261 2,279 3,606
1,692 1,231 1,317 1,443 1,641 1,712 1,349 2,426 2,470 2,905 3,786 3,617
Total Assets 9,884 9,797 8,599 9,314 9,514 11,442 11,435 13,002 13,512 14,733 17,616 20,221

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
495 619 535 492 711 823 -319 672 1,619 1,935 2,194 2,471
-726 341 848 -521 -387 -497 -118 -1,641 -138 -1,208 -1,869 -1,346
491 -1,196 -1,381 96 -343 -265 280 1,659 -1,528 -985 -547 -976
Net Cash Flow 260 -237 1 67 -19 62 -157 689 -47 -257 -222 149
Free Cash Flow 184 253 954 -13 251 511 -506 387 1,191 1,302 1,133 1,444
CFO/OP 121% 116% 102% 95% 110% 106% 95% 152% 104% 104% 100% 98%

Ratios

Consolidated Figures in Rs. Crores / View Standalone

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 26 22 25 29 26 24 51 30 28 26 28 27
Inventory Days 85 80 81 83 73 92 236 143 84 82 64 57
Days Payable 273 286 294 330 294 383 807 550 368 364 273 276
Cash Conversion Cycle -162 -184 -189 -217 -195 -268 -520 -376 -256 -257 -180 -191
Working Capital Days -66 -166 -114 -69 -112 -99 -555 -165 -84 -61 -40 -37
ROCE % 4% 5% 5% 6% 8% 7% -6% 1% 13% 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

Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
38.19% 38.12% 38.12% 38.12% 38.12% 38.12% 38.12% 38.12% 38.12% 38.12% 38.12% 38.12%
22.17% 23.28% 24.47% 27.19% 27.44% 27.78% 26.96% 27.18% 26.14% 25.09% 23.23% 21.71%
23.13% 22.19% 20.65% 18.29% 18.67% 18.44% 19.05% 18.39% 19.40% 20.66% 22.58% 24.47%
0.14% 0.14% 0.14% 0.14% 0.14% 0.14% 0.14% 0.13% 0.13% 0.13% 0.13% 0.13%
16.38% 16.27% 16.63% 16.26% 15.65% 15.54% 15.74% 16.18% 16.20% 16.00% 15.95% 15.59%
No. of Shareholders 4,83,9614,85,6095,35,2535,56,0195,48,1885,71,5675,96,3836,17,4896,23,9696,33,3616,46,1476,38,645

* 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