Sharescart Research Club logo
CSK 185 (0%)Bharat Bank 11300 (0%)Bira 275 (-6.5%)Capgemini Technology 11000 (0%)Care Health Insurance 154 (3.4%)Carrier Airconditioning 535 (8.1%)CIAL 468 (-0.8%)Elcid Investments 350000 (0%)Fincare Small Finance Bank 260 (0%)Fino Paytech Limited 105 (0%)HDFC Securities 10500 (0%)Hero Fincorp 1375 (0%)ICEX 4.25 (0%)Lava 42 (0%)Martin and Harris Lab 950 (0%)Merino Industries 3250 (0%)MSEI 3.9 (-17%)Mohan Meakin 2150 (0%)Motilal Oswal 16 (0%)NCL Buildtek 235 (0%)Otis Elevator 3750 (0%)OYO 53 (10.4%)Pharmeasy 7.25 (0%)Signify Innovations 1275 (0%)Sterlite Power 555 (4.7%)Studds 615 (-3.1%)Orbis Financial 535 (1.9%)NSE India 2050 (-1.2%)Schneider Electric 1850 (27.6%)Kurlon Ent 450 (0%)Madbow 35 (0%)GKN Driveline 1750 (0%)BOAT 1425 (0%)Urban Tots 65 (0%)ACS Technologies 42 (0%)Market Simplified 32 (0%)Nayara Energy 1300 (0%)PolicyX 62 (0%)Ring Plus 695 (0%)Lakeshore Hospital 135 (0%)ESDS Software 395 (-2.5%)Electrosteel Steel Ltd 39 (0%)ICL Fincorp 25 (0%)Indian Potash 3250 (0%)Indofil Industries 1875 (41.5%)Maharashtra Knowledge Corporation MKCL 450 (0%)Maxvalue Credits And Investments 4.5 (-9.1%)Philips Domestic Appliances 950 (65.2%)Philips India 1050 (10.5%)Ramaraju Surgical Cotton 285 (0%)Resins and Plastic 575 (0%)Shriram Life Insurance 400 (0%)Silverline Technologies Ltd 12 (0%)Taparia Tools Ltd 6050 (0%)Empire Spices and Foods ltd 575 (0%)AB Inbev Sabmiller 600 (0%)Assam Carbon Products 440 (0%)India Carbon ltd 895 (0%)Kannur International Airport 126 (0%)Kurlon Ltd 1025 (0%)AV Thomas 22000 (0%)Bazar India 24 (0%)Tata Capital 775 (-2.5%)Polymatech Electronics Pvt Ltd 72 (-2.7%)SBI Mutual Fund 2775 (0%)Goodluck Defence 335 (5.3%)AVPL 51 (2%)Inkel Ltd 20 (0%)Matrix Gas and Renewables 28 (-12.5%)RRP S4E Innovation 345 (9.5%)Quality Enviro 1350 (0%)Greenzo Energy Pvt Ltd 635 (-1.6%)Spray Engineering Devices 285 (-6.6%)Honeywell Electrical Devices and Systems 5000 (0%)Veeda Clinical Research Limited 475 (0%)NCDEX 550 (39.2%)Onix Renewable 138 (-21.1%)Swiggy CCPS 574410 (0%)HCIN Network 165 (0%)Apollo Green Energy 102 (3%)Ecosure Pulpmolding 49 (0%)Pace Digitek 225 (2.3%)Downtown Hospital Ltd 375 (0%)Amol Minechem Ltd 995 (0%)Manjushree Technopack 1025 (0%)KLM Axiva Finvest 18 (0%)Hinduja Leyland Finance 265 (3.9%)IKF Finance 425 (0%)Lords Mark Industries 106 (0%)Zappfresh 118 (0%)NeRL 65 (35.4%)PXIL 665 (15.1%)Optivalue Tek Consulting IPO 80 (0%)Incred Holdings 165 (0%)Transline Technologies 165 (-1.8%)Bootes Impex Tech Ltd 1875 (-3.8%)Lenskart Solutions Pvt Ltd 520 (0%)Ticker Ltd 34 (-2.9%)Physics Wallah 145 (0%)GFCL EV Product LTD 46 (0%)Big Basket 1950 (0%)Cheelizza Pizza India Ltd 78 (0%)Kineco Limited 2950 (0%)Pine Labs Pvt Ltd 350 (-4.1%)Parag Parikh Financial Advisory 14750 (0%)Anugraha Valve Castings Ltd 650 (-6.5%)Skyways Air Services Ltd 142 (0%)ASK Investment Managers Ltd 1225 (-2%)Innov8 Workspaces India Ltd 54 (0%)

15 Days Price Change

A Detailed Equity Research Report on THE INDIAN HOTELS COMPANY LIMITED
A Detailed Equity Research Report on THE INDIAN HOTELS COMPANY LIMITED

A Detailed Equity Research Report on THE INDIAN HOTELS COMPANY LIMITED

KFO KFO
KFO

KFO

KFO do only fundamental based research for Investors. Our belief is in the top down appro... KFO do only fundamental based research for Investors. Our belief is in the top down approach and fundamentally strong company and industry . Read more

25

Articles

6

Likes

3

Followers
27 Jun, 2022
INDIAN HOTEL
Current Price: ₹786.25
Exclusive Access to Unlisted Shares
  • Early Entry Advantage
  • High-Growth Potential
  • Trusted & Secure


Summary

A Detailed Equity Research Report on THE INDIAN HOTELS COMPANY LIMITED with a tagline Transforming Travel with Innovation & Accessibility.


THE INDIAN HOTELS COMPANY LIMITED

KEY STOCK STATISTICS:

Market Capitalization (crs): 59287 /-

Book Value: Rs.57.70 /-

Face Value: Rs. 1/-

52 week High/Low:  436/280

P/E Ratio: 56.20

P/BV: 7.20

Dividend Yield: 0.24/-

Source: www.sharescart.com 

Shareholding Pattern(%):

 

Returns (%):

  3 MONTHS 6 MONTHS 12 MONTHS
SENSEX -1.04 -10.42 2.8
IHCL 29.35 22.28 72.83

Source: Company, KFO Research 

COMPANY ANALYSIS:

AHVAAN 2025:

SUSTAIN REVENUE GROWTH AND STEP-UP PROFITABILITY IHCL’s margin expansion is driven by the diversification of top-line to highmargin businesses through higher growth in management contracts and new brands and businesses. The Company’s existing hotels are adding significantly to its profitability due to various asset management initiatives. The renovation of existing hotels, the addition of new hotels on a management fee basis, and growth in the new businesses of Ginger, Qmin, amã, as well as The Chambers have led EBITDA to grow to 32.7% vis-a-vis a guidance of 33% under Ahvaan 2025.

STRENGTHEN BALANCE SHEET :

Following the equity issuance of ₹4,000 crores in FY 2021-22, IHCL is a Zero-Net Debt Company. Our emphasis on strong free cash flows has resulted in over ₹1,000 crores liquidity on the balance sheet.

SCALE UP :

Scaling up individual brands is critical to IHCL’s growth and profitability aspirations. Taj and the rest of the portfolio is a healthy 50:50. As on 30th April 2023, Taj is a portfolio of 100 hotels. Ginger has 85 hotels and is getting close to 100. amã Stays & Trails has already reached 117. Vivanta and SeleQtions have crossed 75 hotels and IHCL plans to reach 50 hotels in each of these respective brands and platforms this year.

Source:Company, KFO Research

 

FUTURE OUTLOOK:

FY 2022-23 continued to be a year of strong recovery in the Indian travel and tourism industry. Restrictions on flights were relaxed in most countries into and from India. Travel restrictions, documentation and certifications were also progressively relaxed for travel within India. Consequently, demand for accommodation grew significantly, mainly arising from domestic leisure travel, weddings, social events, conferences and resumption of business travel within the country. Foreign tourist arrivals were 6.19 million for the calendar year 2022 in comparison with 1.52 million in 2021.

BUSINESS HIGHLIGHTS & ANALYSIS:

PROS

  • Company is expected to give good quarter.
  • Company has delivered good profit growth of 58.5% CAGR over last 5 years.
  • Debtor days have improved from 36.5 to 28.0 days.

CONS

  • Stock is trading at 6.75 times its book value
  • The company has delivered a poor sales growth of 7.20% over past five years.
  • Company has a low return on equity of -1.31% over last 3 years.

Growth Drivers:

ü  Upcycle continues with Demand outpacing Supply

ü  Indian Hospitality –A market penetration story.

ü  G20 Summit, Cricket World Cup, Miss World Pageant, FTA growth

ü  The Board of Directors has granted in-principle approval for IHCL or one of its subsidiaries, Subject to receipt of requisite approvals, to purchase 100% equity of Pamodzi Hotels Plc ( presently a listed company in Zambia) from an international subsidiary of Tata International Ltd.

ü  Pamodzi Hotels Plc has long term lease hold rights for Taj Pamodzi, Zambia. IHCL presently operates this hotel.

ü  The Board has accorded its approval, subject to requisite regulatory approvals as required, to enter into a Lease Agreement, for operation of a hotel in Frankfurt, Germany, for a period of 20 years with right of two renewals of 5 years each.

ü  We have consistently grown our hotel brands to remain connected with the emerging needs of the industry. Our expansion efforts have been accelerated through a combination of management contracts and self-funded projects across our Taj, SeleQtions and Vivanta brands while driving Ginger’s expansion primarily through operating leases.

VALUATIONS:

ü  On the basis of EPS Multiple Method, we are recommending ‘Buy’ for the stock. Since the stock offers good opportunity, we initiate a ‘BUY’ signal on the stock with 12-month price target of Rs 558/- share an upside of 33.18 % from current levels.

PEER COMPARISON:

# Company CMP M Cap 52W High 52W Low PE PB ROCE Last Yr ROE Last Yr PAT TTM Div Yield
1 The Indian Hotels Company Ltd. 417.4 59287 436.2 280.2 56.2 7.4 17.2 12.9 1016 0.3
2 Westlife Foodworld Ltd 947.6 14780 1024.6 639.6 126.5 26.1 33.7 21.8 117 0.5
3 EIH Ltd. 231.5 14546 274.6 150.5 40.7 4.3 14.7 10.6 350 0.7
4 Chalet Hotels Ltd. 593.6 12200 596.9 304 50 7.9 10.4 12.8 243 0
5 Lemon Tree Hotels Ltd. 117.9 9341 126.7 70.2 75.2 10.9 14.1 16.7 154 0
6 Mahindra Holidays & Resorts India Ltd. 403.9 8152 423.4 237.8 94.7 -14.7 118.4 0 84 0
7 Restaurant Brands Asia Ltd. 128.5 6358 137.8 83.7 -28.3 7.9 -12.6 -26.3 -245 0
8 Samhi Hotels Ltd. 163 3553 171 127.4 0 -1.7 9.6 0 0 0
9 India Tourism Development Corporation Ltd. 382.7 3283 432 277 49.7 9.6 27.3 18.8 66 0.7
10 Barbeque-Nation Hospitality Ltd. 765.1 2984 1171 592.6 -1209.8 7.7 23.5 5 -1 0

Source: www.sharescart.com 

BALANCE SHEET ( RS. IN CRORES):

#(Fig in Cr.) Mar-16 Mar-17 Mar-18 Mar-19 Mar-20 Mar-21 Mar-22 Mar-23
Shareholder's Funds 2979 2636 2227 2580 2518 4181 4348 4357
Minority's Interest 708 736 738 743 738 777 800 765
Borrowings 3431 3024 4598 3419 2790 2329 1688 2126
Other Non-Current Liabilities 897 844 889 639 714 633 589 2293
Total Current Liabilities 1277 2275 1432 2416 1839 1393 2089 1901
Total Liabilities 9291 9514 9884 9797 8599 9314 9514 11442
Fixed Assets 5896 6215 6299 6762 5815 6163 6422 8059
Other Non-Current Assets 2447 2362 1861 2091 1857 1932 1933 1946
Total Current Assets 948 937 1724 944 926 1220 1150 1434
Total Assets 9291 9514 9884 9797 8599 9314 9514 11442

CASH FLOW STATEMENT (RS. IN CRORES):

#(Fig in Cr.) Mar-16 Mar-17 Mar-18 Mar-19 Mar-20 Mar-21 Mar-22 Mar-23
Opening Cash & Cash Equivalents 85 124 153 377 140 141 208 189
Cash Flow from Operating Activities 502 539 495 619 535 492 711 823
Cash Flow from Investing Activities -347 -301 -726 338 855 -529 -388 -502
Cash Flow from Financing Activities -117 -212 491 -1196 -1381 96 -343 -265
Net Cash Inflow / Outflow 37 26 260 -240 8 59 -20 56
Closing Cash & Cash Equivalent 124 153 413 140 141 208 189 251

 

PROFIT AND LOSS ACCOUNT ( RS. IN CRORES):

#(Fig in Cr.) Mar-16 Mar-17 Mar-18 Mar-19 Mar-20 Mar-21 Mar-22 Mar-23
Net Sales 3743 4066 4189 4023 4021 4104 4512 4463
Other Income 94 90 129 100 63 71 87 132
Total Income 3838 4156 4318 4123 4083 4175 4599 4596
Total Expenditure 3206 3507 3700 3471 3411 3433 3682 3496
Operating Profit 632 650 618 652 673 742 917 1100
Interest 205 199 206 376 332 279 194 341
Depreciation 288 308 291 285 299 301 328 404
Exceptional Income / Expenses -430 -555 -353 -83 -11 22 7 41
Profit Before Tax -292 -412 -232 -91 31 184 402 396
Provision for Tax 99 111 115 91 114 121 157 45
Profit After Tax -391 -523 -347 -182 -83 63 245 351
Adjustments -39 -31 -31 -49 20 38 42 4
Profit After Adjustments -430 -554 -378 -231 -63 101 287 354
Adjusted Earnings Per Share -4.8 -6.2 -4.2 -2.1 -0.6 0.8 2.3 2.9

Source: www.sharescart.com 

Join the Discussion

User

UNLISTED COMPANIES

Top Unlisted Shares to Invest In

Natural
Natural
Natural
Natural
Natural
Natural
Investor

Invest In Unlisted Companies

Independent Research Powered By - Actionable data

Investor
whatsapp