Hotel, Resort & Restaurants · Founded 1971 · www.benareshotelslimited.com · BSE 509438 · · ISIN INE664D01019
No Notes Added Yet
Business
Benares Hotels Ltd. is an Indian hospitality company that owns and operates hotels. Its core business model involves providing accommodation services, food and beverage (F&B) offerings through restaurants and bars, banqueting facilities for events and conferences, and other ancillary hospitality services. The company generates revenue primarily through room tariffs from hotel stays, sales from its F&B outlets, and bookings for events, meetings, and conventions. It operates its properties, often under brands associated with The Indian Hotels Company Limited (IHCL), such as Taj.
Revenue Mix
While specific breakdowns are not provided, typical revenue streams for a hotel company like Benares Hotels Ltd. include:
Rooms: Revenue generated from room rentals and accommodation services. This is generally the largest segment.
Food & Beverage: Income from restaurant sales, bar sales, room service, and other F&B offerings.
Banqueting & Events: Revenue from hosting weddings, conferences, meetings, and other social or corporate events.
Other Services: Potentially includes revenue from laundry, spa services, business centers, etc.
Industry
The Indian hotel industry is competitive and cyclical, influenced by domestic and international tourism, business travel, and discretionary spending. It comprises a mix of large international chains, major domestic players, and numerous independent hotels. Benares Hotels Ltd. operates within this environment, importantly, as an associate company of The Indian Hotels Company Limited (IHCL), a part of the Tata Group. This association allows it to leverage the strong brand presence, operational expertise, and marketing reach of IHCL's premium brands, such as Taj. This positions the company generally in the upscale or luxury segment, particularly given its historical focus on key tourist and business destinations.
MOAT
Benares Hotels Ltd. benefits from several durable advantages:
Brand Leverage: As an associate company of IHCL, it leverages the globally recognized and trusted Taj brand (for properties operating under this brand), which commands premium pricing and attracts discerning travelers.
Strategic Locations: Hotel properties often occupy prime and difficult-to-replicate locations in culturally significant or commercially important cities.
Operational Excellence: Benefits from the established operational standards, management expertise, and training protocols of IHCL, ensuring high service quality.
Customer Loyalty Programs: Access to IHCL's extensive customer loyalty programs (e.g., Taj InnerCircle) helps drive repeat business and customer retention.
Growth Drivers
Growth in Indian Tourism: Both domestic and international tourist arrivals are expected to grow, driven by government initiatives, improved infrastructure, and a rising middle class with higher disposable incomes.
Economic Expansion: A robust Indian economy leads to increased business travel and greater discretionary spending on leisure and hospitality.
MICE (Meetings, Incentives, Conferences, Exhibitions) Sector: Growth in corporate events and conventions contributes significantly to hotel occupancy and F&B revenues.
Brand Strength and Association: Continued leveraging of the IHCL/Taj brand and potential for expansion or renovation of existing properties under strong brands can drive growth.
Improved Connectivity: Development of airports, roadways, and rail networks enhances accessibility to its hotel locations.
Risks
Economic Downturns: The hospitality sector is highly sensitive to economic cycles, with reduced discretionary spending directly impacting occupancy rates and average room rates.
Intense Competition: The industry faces strong competition from national and international hotel chains, independent hotels, and alternative accommodation providers.
Geopolitical and Health Crises: Events such as pandemics, political instability, or natural disasters can severely disrupt travel and tourism, impacting business operations.
Regulatory & Policy Changes: Changes in tourism policies, taxation, environmental regulations, or land use policies can affect profitability and expansion plans.
High Capital Expenditure: Hotel development and renovation require significant capital investment, making the business capital-intensive.
Management & Ownership
Benares Hotels Ltd. is an associate company of The Indian Hotels Company Limited (IHCL), which is part of the Tata Group. This indicates a strong promoter background. The management is likely professional and experienced, drawing on the talent pool and corporate governance standards of the larger Tata Group, which is known for its ethical practices and long-term vision. IHCL, as a significant shareholder, likely exerts considerable influence over strategic direction and operational management.
Outlook
Benares Hotels Ltd. is well-positioned to capitalize on the secular growth trends in India's tourism and hospitality sector, benefiting significantly from its strategic association with The Indian Hotels Company Limited (IHCL) and the strong Taj brand. Its presence in key destinations and access to IHCL's operational expertise and marketing reach provide a stable foundation. However, the company operates in a cyclical industry that remains susceptible to broader economic fluctuations, geopolitical events, and intense competition. While it has advantages from its brand and locations, profitability and growth will depend on maintaining high service standards, efficient cost management, and the overall recovery and expansion of travel and tourism demand.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 34 | 36 | 23 | 24 | 39 | 49 | 25 | 24 | 42 | 49 |
| Other Income | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 1 | 1 |
| Total Income | 34 | 37 | 24 | 26 | 40 | 51 | 27 | 26 | 43 | 50 |
| Total Expenditure | 18 | 20 | 14 | 14 | 20 | 27 | 15 | 16 | 22 | 27 |
| Operating Profit | 17 | 17 | 10 | 11 | 20 | 23 | 12 | 10 | 21 | 23 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 1 | 1 | 1 | 2 | 1 | 2 | 2 | 2 | 1 | 2 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 |
| Profit Before Tax | 15 | 15 | 9 | 10 | 18 | 21 | 10 | 8 | 19 | 21 |
| Provision for Tax | 4 | 4 | 2 | 2 | 5 | 5 | 3 | 2 | 5 | 5 |
| Profit After Tax | 11 | 12 | 6 | 7 | 14 | 16 | 8 | 6 | 14 | 15 |
| Adjustments | -0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 |
| Profit After Adjustments | 11 | 12 | 6 | 7 | 14 | 16 | 8 | 6 | 14 | 15 |
| Adjusted Earnings Per Share | 87 | 89.2 | 49.5 | 55.4 | 104.3 | 123.5 | 58.3 | 46.8 | 109.5 | 118 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 50 | 50 | 47 | 60 | 64 | 24 | 50 | 93 | 121 | 135 | 139 | 140 |
| Other Income | 1 | 2 | 1 | 1 | 0 | 1 | 0 | 2 | 3 | 5 | 7 | 6 |
| Total Income | 51 | 51 | 48 | 60 | 64 | 25 | 50 | 95 | 124 | 141 | 146 | 146 |
| Total Expenditure | 35 | 36 | 36 | 42 | 43 | 24 | 35 | 57 | 69 | 76 | 80 | 80 |
| Operating Profit | 16 | 15 | 12 | 18 | 21 | 1 | 15 | 38 | 54 | 65 | 65 | 66 |
| Interest | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 3 | 5 | 4 | 5 | 6 | 7 | 6 | 6 | 6 | 6 | 7 | 7 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 |
| Profit Before Tax | 13 | 11 | 8 | 12 | 13 | -7 | 8 | 31 | 48 | 58 | 58 | 58 |
| Provision for Tax | 5 | 4 | 1 | 3 | 3 | -2 | 2 | 8 | 12 | 15 | 15 | 15 |
| Profit After Tax | 8 | 7 | 6 | 9 | 11 | -5 | 6 | 23 | 36 | 43 | 43 | 43 |
| Adjustments | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 8 | 7 | 6 | 9 | 11 | -5 | 6 | 23 | 36 | 43 | 43 | 43 |
| Adjusted Earnings Per Share | 65.2 | 52.4 | 49.9 | 67.1 | 81.6 | -40.2 | 43.5 | 179.8 | 277.3 | 332.7 | 332.6 | 332.6 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 3% | 14% | 42% | 11% |
| Operating Profit CAGR | 0% | 20% | 130% | 15% |
| PAT CAGR | 0% | 23% | 0% | 18% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 3% | 37% | 48% | 26% |
| ROE Average | 22% | 27% | 23% | 16% |
| ROCE Average | 30% | 37% | 31% | 22% |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 58 | 61 | 65 | 72 | 78 | 72 | 78 | 100 | 133 | 173 | 213 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 6 | 8 | 6 | 7 | 10 | 8 | 10 | 10 | 9 | 9 | 10 |
| Total Current Liabilities | 8 | 10 | 18 | 18 | 17 | 11 | 8 | 11 | 14 | 14 | 34 |
| Total Liabilities | 71 | 79 | 89 | 97 | 105 | 91 | 95 | 120 | 156 | 195 | 257 |
| Fixed Assets | 43 | 41 | 54 | 81 | 91 | 84 | 78 | 73 | 71 | 70 | 157 |
| Other Non-Current Assets | 5 | 8 | 21 | 5 | 3 | 2 | 7 | 8 | 23 | 22 | 3 |
| Total Current Assets | 23 | 30 | 14 | 10 | 11 | 5 | 10 | 39 | 62 | 103 | 97 |
| Total Assets | 71 | 79 | 89 | 97 | 105 | 91 | 95 | 120 | 156 | 195 | 257 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 6 | 6 | 2 | 5 | 1 | 2 | 1 | 1 | 10 | 22 | 17 |
| Cash Flow from Operating Activities | 10 | 11 | 9 | 16 | 17 | 2 | 16 | 28 | 41 | 42 | 49 |
| Cash Flow from Investing Activities | -6 | -12 | -8 | -16 | -13 | -1 | -11 | -17 | -25 | -43 | -59 |
| Cash Flow from Financing Activities | -3 | -3 | 3 | -3 | -3 | -2 | -6 | -2 | -3 | -4 | -4 |
| Net Cash Inflow / Outflow | 0 | -4 | 3 | -4 | 1 | -1 | -0 | 9 | 12 | -5 | -14 |
| Closing Cash & Cash Equivalent | 6 | 2 | 5 | 1 | 2 | 1 | 1 | 10 | 22 | 17 | 3 |
| # | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 65.22 | 52.44 | 49.87 | 67.1 | 81.63 | -40.22 | 43.48 | 179.85 | 277.25 | 332.69 | 332.61 |
| CEPS(Rs) | 85.72 | 88.2 | 81.97 | 107.32 | 130.72 | 13.12 | 92.43 | 226.07 | 322.65 | 379.07 | 384.95 |
| DPS(Rs) | 20 | 15 | 15 | 15 | 7.5 | 0 | 10 | 20 | 25 | 25 | 25 |
| Book NAV/Share(Rs) | 443.39 | 470.48 | 502.38 | 551.56 | 602.41 | 555.65 | 598.75 | 767.5 | 1023.05 | 1328.58 | 1635.61 |
| Core EBITDA Margin(%) | 29.47 | 27.87 | 23.82 | 29.25 | 32.61 | 1.62 | 29.11 | 38.74 | 42.41 | 43.79 | 42.27 |
| EBIT Margin(%) | 26.21 | 21.65 | 16.81 | 21.68 | 22.9 | -24.64 | 16.77 | 33.91 | 40.2 | 43.18 | 42.01 |
| Pre Tax Margin(%) | 26.21 | 21.65 | 16.55 | 20.41 | 21.21 | -28.75 | 15.47 | 33.52 | 39.88 | 42.9 | 41.73 |
| PAT Margin (%) | 16.89 | 13.75 | 13.67 | 14.62 | 16.68 | -21.57 | 11.34 | 25.05 | 29.9 | 31.93 | 31.08 |
| Cash Profit Margin (%) | 22.2 | 23.13 | 22.47 | 23.38 | 26.7 | 7.04 | 24.11 | 31.49 | 34.79 | 36.38 | 35.97 |
| ROA(%) | 12.61 | 9.1 | 7.73 | 9.4 | 10.54 | -5.34 | 6.08 | 21.71 | 26.08 | 24.61 | 19.12 |
| ROE(%) | 15.87 | 11.48 | 10.25 | 12.73 | 14.15 | -6.95 | 7.53 | 26.33 | 30.97 | 28.29 | 22.44 |
| ROCE(%) | 24.63 | 18.07 | 12.13 | 17.6 | 18.16 | -7.39 | 10.74 | 35.64 | 41.64 | 38.27 | 30.34 |
| Receivable days | 22.03 | 28.98 | 31.9 | 25.78 | 24.89 | 38.48 | 7.94 | 11.11 | 14.18 | 12.27 | 12.59 |
| Inventory Days | 8.45 | 8.55 | 9.23 | 7.74 | 6.7 | 14.13 | 5.95 | 3.98 | 3.9 | 3.23 | 3.99 |
| Payable days | 289.89 | 329.27 | 405.46 | 402.76 | 369.84 | 492.16 | 195.13 | 182.23 | 216.48 | 208.49 | 233.54 |
| PER(x) | 15.27 | 23.88 | 23.06 | 23.34 | 15.84 | 0 | 46.91 | 18.06 | 31.33 | 33.63 | 28.05 |
| Price/Book(x) | 2.25 | 2.66 | 2.29 | 2.84 | 2.15 | 2.3 | 3.41 | 4.23 | 8.49 | 8.42 | 5.7 |
| Dividend Yield(%) | 2.01 | 1.2 | 1.3 | 0.96 | 0.58 | 0 | 0.49 | 0.62 | 0.29 | 0.22 | 0.27 |
| EV/Net Sales(x) | 2.35 | 3.03 | 3.12 | 3.45 | 2.69 | 7.02 | 5.19 | 4.2 | 8.95 | 10.07 | 8.14 |
| EV/Core EBITDA(x) | 7.47 | 9.78 | 12.19 | 11.32 | 8.17 | 176.68 | 17.57 | 10.41 | 19.84 | 21.15 | 17.31 |
| Net Sales Growth(%) | 6.43 | -1.26 | -4.32 | 25.83 | 6.63 | -61.91 | 105.62 | 87.25 | 29.19 | 12.36 | 2.71 |
| EBIT Growth(%) | -7.7 | -18.44 | -25.73 | 62.26 | 12.66 | -140.98 | 239.94 | 278.74 | 53.12 | 20.7 | -0.07 |
| PAT Growth(%) | -8.1 | -19.6 | -4.9 | 34.55 | 21.66 | -149.27 | 208.11 | 313.61 | 54.16 | 19.99 | -0.02 |
| EPS Growth(%) | -8.1 | -19.6 | -4.9 | 34.55 | 21.66 | -149.27 | 208.11 | 313.61 | 54.16 | 19.99 | -0.02 |
| Debt/Equity(x) | 0 | 0 | 0.08 | 0.07 | 0.07 | 0.08 | 0 | 0 | 0 | 0 | 0 |
| Current Ratio(x) | 3.03 | 2.99 | 0.8 | 0.57 | 0.64 | 0.47 | 1.36 | 3.56 | 4.48 | 7.59 | 2.85 |
| Quick Ratio(x) | 2.88 | 2.87 | 0.73 | 0.5 | 0.58 | 0.4 | 1.25 | 3.44 | 4.39 | 7.51 | 2.79 |
| Interest Cover(x) | 0 | 0 | 64.71 | 17.06 | 13.54 | -5.99 | 12.89 | 86.07 | 128.99 | 153.28 | 150.53 |
| Total Debt/Mcap(x) | 0 | 0 | 0.03 | 0.02 | 0.03 | 0.03 | 0 | 0 | 0 | 0 | 0 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 62.57 | 62.57 | 62.57 | 61.19 | 62.58 | 62.58 | 62.58 | 62.58 | 62.58 | 62.58 |
| FII | 0 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.01 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.02 | 0.01 | 0.01 |
| Public | 37.43 | 37.42 | 37.42 | 38.81 | 37.42 | 37.41 | 37.4 | 37.4 | 37.4 | 37.4 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +3% | +14% | +42% | +11% |
| Operating Profit CAGR | 0% | +20% | +130% | +15% |
| PAT CAGR | 0% | +23% | — | +18% |
| Share Price CAGR | +3% | +37% | +48% | +26% |
| ROE Average | +22% | +27% | +23% | +16% |
| ROCE Average | +30% | +37% | +31% | +22% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 62.57 | 62.57 | 62.57 | 61.19 | 62.58 | 62.58 | 62.58 | 62.58 | 62.58 | 62.58 |
| FII | 0 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.01 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.02 | 0.01 | 0.01 |
| Public | 37.43 | 37.43 | 37.43 | 38.81 | 37.42 | 37.42 | 37.42 | 37.42 | 37.42 | 37.42 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.