WEBSITE BSE:533221 NSE : ASIAN HTL W 27 Jun, 00:00
Market Cap ₹168 Cr.
Stock P/E -1.5
P/B 127.6
Current Price ₹144.2
Book Value ₹ 1.1
Face Value 10
52W High ₹0
Dividend Yield 0%
52W Low ₹ 0
Asian Hotels (West) Ltd is a prominent hospitality company renowned for its luxurious hotels and exceptional guest experiences in Western India. Founded on a commitment to impeccable service and unparalleled comfort, the company operates a portfolio of upscale hotels that cater to both business and leisure travelers. With a strong presence in major cities and tourist destinations in Western India, Asian Hotels (West) Ltd has earned a stellar reputation for its world-class accommodations, fine dining restaurants, and state-of-the-art facilities. The company is dedicated to providing guests with memorable stays, whether they are exploring vibrant Mumbai or relaxing in the serene landscapes of Goa. Asian Hotels (West) Ltd is driven by a vision of excellence, continually raising the bar in the hospitality industry. With a focus on innovation, sustainability, and customer satisfaction, it remains a trusted choice for travelers seeking exceptional hospitality experiences in Western India.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Sep 2018 | Dec 2018 | Mar 2019 | Jun 2019 | Sep 2019 | Dec 2019 | Mar 2020 | Jun 2020 | Sep 2020 | Dec 2020 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 100 | 115 | 119 | 101 | 107 | 127 | 96 | 13 | 35 | 34 |
| Other Income | 3 | 5 | 15 | 4 | 4 | 2 | 4 | 4 | 2 | 2 |
| Total Income | 103 | 120 | 134 | 105 | 111 | 130 | 100 | 17 | 37 | 36 |
| Total Expenditure | 70 | 74 | 73 | 68 | 71 | 78 | 62 | 24 | 27 | 36 |
| Operating Profit | 33 | 46 | 62 | 37 | 40 | 52 | 38 | -6 | 10 | 0 |
| Interest | 23 | 23 | 23 | 28 | 28 | 27 | 26 | 25 | 25 | 24 |
| Depreciation | 12 | 12 | 12 | 13 | 13 | 13 | 13 | 13 | 13 | 13 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | -4 | 4 | 0 | 0 | 0 |
| Profit Before Tax | -2 | 11 | 28 | -4 | -0 | 8 | 3 | -44 | -28 | -37 |
| Provision for Tax | -6 | 1 | -28 | 6 | -2 | -5 | 9 | -0 | -0 | 0 |
| Profit After Tax | 4 | 10 | 56 | -9 | 1 | 13 | -5 | -44 | -28 | -37 |
| Adjustments | 0 | -0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 |
| Profit After Adjustments | 4 | 10 | 56 | -9 | 1 | 13 | -5 | -44 | -28 | -37 |
| Adjusted Earnings Per Share | 3 | 8.4 | 47.7 | -8 | 0.9 | 11.3 | -4.7 | -37.7 | -24.4 | -32.1 |
| #(Fig in Cr.) | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 135 | 136 | 135 | 140 | 274 | 319 | 364 | 385 | 432 | 431 | 178 |
| Other Income | 0 | 4 | 1 | 0 | 3 | 4 | 18 | 16 | 27 | 16 | 12 |
| Total Income | 135 | 140 | 137 | 140 | 277 | 324 | 382 | 401 | 459 | 447 | 190 |
| Total Expenditure | 89 | 95 | 105 | 116 | 220 | 240 | 256 | 263 | 284 | 278 | 149 |
| Operating Profit | 46 | 45 | 32 | 24 | 57 | 84 | 126 | 138 | 175 | 169 | 42 |
| Interest | 12 | 22 | 21 | 25 | 95 | 96 | 102 | 91 | 90 | 107 | 100 |
| Depreciation | 10 | 12 | 12 | 11 | 49 | 52 | 55 | 56 | 47 | 52 | 52 |
| Exceptional Income / Expenses | 0 | 0 | 0 | -9 | 0 | 0 | 0 | 0 | 0 | 0 | 4 |
| Profit Before Tax | 23 | 11 | -1 | -21 | -88 | -64 | -31 | -10 | 38 | 9 | -106 |
| Provision for Tax | 6 | 6 | 6 | 3 | -1 | -3 | 1 | 2 | -36 | 8 | 9 |
| Profit After Tax | 17 | 5 | -7 | -24 | -87 | -61 | -31 | -11 | 74 | 1 | -114 |
| Adjustments | 0 | 4 | 5 | 11 | 16 | 11 | 6 | 3 | 0 | 0 | 0 |
| Profit After Adjustments | 17 | 8 | -3 | -13 | -71 | -51 | -25 | -9 | 75 | 1 | -114 |
| Adjusted Earnings Per Share | 14.7 | 7.3 | -2.3 | -11.3 | -62 | -44.1 | -22.2 | -7.5 | 64.2 | 0.8 | -98.9 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -0% | 6% | 9% | 0% |
| Operating Profit CAGR | -3% | 10% | 24% | 0% |
| PAT CAGR | -99% | 0% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 0% | -10% | -15% | 3% |
| ROE Average | 1% | 17% | 0% | -3% |
| ROCE Average | 13% | 12% | 9% | 6% |
| #(Fig in Cr.) | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 |
|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 299 | 312 | 307 | 299 | 227 | 175 | 136 | 125 | 122 | 111 |
| Minority's Interest | 67 | 59 | 54 | 45 | 30 | 19 | 13 | 10 | 0 | 0 |
| Borrowings | 217 | 427 | 574 | 586 | 714 | 728 | 765 | 756 | 769 | 735 |
| Other Non-Current Liabilities | 41 | 49 | 119 | 139 | 137 | 139 | 144 | 141 | 96 | 187 |
| Total Current Liabilities | 59 | 76 | 107 | 150 | 80 | 85 | 65 | 73 | 95 | 113 |
| Total Liabilities | 684 | 923 | 1160 | 1218 | 1188 | 1146 | 1122 | 1105 | 1082 | 1146 |
| Fixed Assets | 295 | 340 | 325 | 1030 | 994 | 944 | 923 | 886 | 848 | 985 |
| Other Non-Current Assets | 313 | 520 | 774 | 144 | 136 | 149 | 136 | 119 | 118 | 41 |
| Total Current Assets | 76 | 62 | 61 | 44 | 58 | 52 | 63 | 101 | 116 | 119 |
| Total Assets | 684 | 923 | 1160 | 1218 | 1188 | 1146 | 1122 | 1105 | 1082 | 1146 |
| #(Fig in Cr.) | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 |
|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 7 | 19 | 7 | 5 | 4 | 21 | 13 | 14 | 30 | 12 |
| Cash Flow from Operating Activities | 43 | 40 | 118 | 97 | 33 | 77 | 83 | 144 | 169 | 152 |
| Cash Flow from Investing Activities | -230 | -251 | -220 | -96 | -12 | -12 | -24 | -31 | -131 | -23 |
| Cash Flow from Financing Activities | 200 | 198 | 100 | -0 | -5 | -71 | -58 | -96 | -56 | -123 |
| Net Cash Inflow / Outflow | 13 | -13 | -2 | -0 | 16 | -6 | 1 | 17 | -18 | 6 |
| Closing Cash & Cash Equivalent | 19 | 7 | 5 | 4 | 21 | 15 | 14 | 30 | 12 | 18 |
| # | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 |
|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 14.75 | 7.3 | -2.32 | -11.27 | -62.03 | -44.13 | -22.2 | -7.53 | 64.24 | 0.85 |
| CEPS(Rs) | 23.69 | 14.59 | 4.17 | -11.33 | -32.52 | -7.61 | 20.64 | 38.94 | 104.03 | 45.49 |
| DPS(Rs) | 4 | 4 | 2 | 1.5 | 1 | 1 | 1 | 1 | 1 | 0 |
| Book NAV/Share(Rs) | 262.36 | 272.66 | 268 | 260.95 | 197.69 | 152.36 | 118.38 | 109.4 | 104.58 | 95.12 |
| Core EBITDA Margin(%) | 33.76 | 30.13 | 22.61 | 16.72 | 19.79 | 24.94 | 29.69 | 31.68 | 34.35 | 35.42 |
| EBIT Margin(%) | 26.45 | 24.41 | 14.66 | 3.01 | 2.77 | 9.94 | 19.49 | 21.18 | 29.71 | 27.05 |
| Pre Tax Margin(%) | 17.19 | 7.99 | -0.87 | -15.17 | -31.96 | -20.04 | -8.42 | -2.49 | 8.86 | 2.14 |
| PAT Margin (%) | 12.47 | 3.49 | -5.32 | -17.07 | -31.57 | -19.14 | -8.57 | -2.95 | 17.23 | 0.23 |
| Cash Profit Margin (%) | 20.07 | 12.31 | 3.52 | -9.29 | -13.58 | -2.73 | 6.49 | 11.58 | 28.04 | 12.29 |
| ROA(%) | 2.78 | 0.59 | -0.69 | -2 | -7.2 | -5.24 | -2.75 | -1.02 | 6.81 | 0.09 |
| ROE(%) | 5.44 | 1.55 | -2.33 | -7.87 | -32.97 | -30.47 | -20.13 | -8.7 | 60.23 | 0.85 |
| ROCE(%) | 7.07 | 5.06 | 2.34 | 0.45 | 0.8 | 3.36 | 7.7 | 9.05 | 14.25 | 13.01 |
| Receivable days | 20.67 | 20.2 | 15.46 | 23.21 | 18.63 | 16.31 | 16.33 | 19.58 | 17.82 | 14.55 |
| Inventory Days | 7.42 | 8.45 | 17.36 | 28.52 | 13.52 | 9.1 | 8.18 | 7.2 | 6.58 | 7.08 |
| Payable days | 278.36 | 182.37 | 169.84 | 227.66 | 192.54 | 226.52 | 199.83 | 207.92 | 244.72 | 260.34 |
| PER(x) | 12.9 | 18.09 | 0 | 0 | 0 | 0 | 0 | 0 | 5.48 | 335.41 |
| Price/Book(x) | 0.72 | 0.48 | 0.37 | 0.38 | 0.62 | 0.74 | 1.92 | 2.4 | 3.37 | 3 |
| Dividend Yield(%) | 2.1 | 3.03 | 2.01 | 1.5 | 0.81 | 0.89 | 0.44 | 0.38 | 0.28 | 0 |
| EV/Net Sales(x) | 3.26 | 4.44 | 5.42 | 5.4 | 3.11 | 2.72 | 2.8 | 2.66 | 2.63 | 2.38 |
| EV/Core EBITDA(x) | 9.56 | 13.34 | 23.03 | 31.88 | 15 | 10.34 | 8.11 | 7.43 | 6.5 | 6.09 |
| Net Sales Growth(%) | 123.56 | 0.84 | -0.15 | 3.07 | 96.53 | 16.32 | 14.12 | 5.74 | 12.21 | -0.24 |
| EBIT Growth(%) | 133.52 | -6.94 | -40.01 | -78.88 | 80.86 | 318.07 | 123.67 | 14.9 | 57.37 | -9.16 |
| PAT Growth(%) | 67.17 | -71.76 | -252.06 | -230.92 | -263.4 | 29.47 | 48.89 | 63.64 | 755.66 | -98.67 |
| EPS Growth(%) | 67.93 | -50.5 | -131.77 | -386.23 | -450.18 | 28.86 | 49.7 | 66.07 | 952.84 | -98.68 |
| Debt/Equity(x) | 0.8 | 1.46 | 2.03 | 2.15 | 3.24 | 4.33 | 5.74 | 6.09 | 6.5 | 6.94 |
| Current Ratio(x) | 1.28 | 0.82 | 0.57 | 0.29 | 0.72 | 0.62 | 0.98 | 1.38 | 1.21 | 1.05 |
| Quick Ratio(x) | 1.23 | 0.77 | 0.48 | 0.21 | 0.62 | 0.52 | 0.85 | 1.29 | 1.12 | 0.98 |
| Interest Cover(x) | 2.86 | 1.49 | 0.94 | 0.17 | 0.08 | 0.33 | 0.7 | 0.89 | 1.43 | 1.09 |
| Total Debt/Mcap(x) | 1.11 | 3.02 | 5.47 | 5.62 | 5.2 | 5.89 | 2.99 | 2.54 | 1.93 | 2.32 |
| # | Jun 2019 | Sep 2019 | Dec 2019 | Mar 2020 | Jun 2020 | Sep 2020 | Dec 2020 | Mar 2021 | Jun 2021 | Sep 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 68.71 | 68.97 | 69.14 | 69.4 | 69.4 | 70.37 | 70.37 | 70.42 | 70.42 | 70.42 |
| FII | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0 | 0 |
| DII | 0.79 | 0.79 | 0.74 | 0.74 | 0.74 | 0.74 | 0.74 | 0.74 | 0.74 | 0.74 |
| Public | 30.48 | 30.22 | 30.1 | 29.84 | 29.85 | 28.88 | 28.88 | 28.83 | 28.84 | 28.83 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2019 | Sep 2019 | Dec 2019 | Mar 2020 | Jun 2020 | Sep 2020 | Dec 2020 | Mar 2021 | Jun 2021 | Sep 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.8 | 0.8 | 0.81 | 0.81 | 0.81 | 0.82 | 0.82 | 0.82 | 0.82 | 0.82 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Public | 0.36 | 0.35 | 0.35 | 0.35 | 0.35 | 0.34 | 0.34 | 0.34 | 0.34 | 0.34 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.17 | 1.17 | 1.17 | 1.17 | 1.17 | 1.17 | 1.17 | 1.17 | 1.17 | 1.17 |
Pros
Cons
* 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.
Sell or Purchase Share (Tentative Price)
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
You May Also Know About
