Hotel, Resort & Restaurants · Founded 1989 · www.hsindia.in · BSE 532145 · · ISIN INE731B01010
No Notes Added Yet
Business
HS India Ltd. (formerly Hotel Silver Plaza Ltd.) is engaged in the hospitality sector, primarily operating hotels and restaurants. Its core business model involves owning and managing properties that offer accommodation services (room rentals), food and beverage services through its restaurants and banquet facilities, and potentially event hosting. The company generates revenue from direct sales of room nights, food and beverages, and rental income from its facilities.
Revenue Mix
The company's revenue is primarily derived from its hotel operations, which include room revenue and food & beverage sales. Specific detailed segment-wise revenue breakdown (e.g., percentage contribution from rooms vs. F&B) is not readily available in public sources.
Industry
The company operates within the Indian Hotel, Resort & Restaurants industry, which is highly competitive and fragmented. The industry consists of large national and international chains, regional players, and numerous independent establishments. HS India Ltd. appears to be a smaller player within this landscape, likely operating with a regional focus rather than a national presence. It competes with a broad range of hospitality providers, including budget hotels, mid-market hotels, and independent restaurants.
MOAT
Based on publicly available information, HS India Ltd. does not exhibit strong, identifiable durable competitive advantages (moats) such as a widely recognized brand name, significant economies of scale, extensive network effects, or high switching costs for customers typical of larger hospitality chains. Any advantages it may possess are likely localized, such as specific property locations or local customer relationships, which are harder to ascertain without detailed local market knowledge.
Growth Drivers
Key factors that could drive growth for HS India Ltd. over the next 3-5 years include:
Recovery and growth in domestic tourism: Increasing disposable incomes and government initiatives promoting tourism within India.
Revival of business travel: Post-pandemic recovery in corporate travel and MICE (Meetings, Incentives, Conferences, Exhibitions) segments.
Urbanization and infrastructure development: Growth in cities and improved connectivity can lead to higher demand for hospitality services.
Expansion plans: Any future strategic expansion into new locations or property upgrades.
Risks
Economic Downturns: The hospitality sector is highly sensitive to economic cycles and consumer discretionary spending.
Pandemics/Health Crises: Future health emergencies can severely impact travel and hospitality demand.
Intense Competition: High competition from new entrants, existing players, and alternative accommodations.
Seasonality: Revenue and profitability can be subject to seasonal fluctuations in travel and tourism.
Capital Intensity: The hotel business requires significant capital expenditure for maintenance, renovation, and expansion.
Regulatory Changes: Changes in local or national regulations related to tourism, food safety, or property can impact operations.
Management & Ownership
Information on the specific quality and long-term vision of the management team is not extensively detailed in general public sources for this company. However, the company is promoter-led, with the promoter group holding a significant stake, which is common in many Indian listed companies. The ownership structure typically involves a promoter group holding a majority or substantial share, with the remaining shares held by public shareholders and potentially institutional investors.
Outlook
HS India Ltd. operates in a sector with potential for growth driven by India's overall economic development and increasing travel. The company could benefit from a sustained recovery in domestic and business travel post-pandemic. However, its small scale and lack of apparent strong competitive advantages mean it faces intense competition from larger, more established players. Its performance will largely depend on its ability to effectively manage its properties, maintain service quality, and navigate the inherent cyclicality and capital-intensive nature of the hospitality industry. Potential for significant growth is present, but is balanced by operational challenges and market fragmentation.
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 | 7 | 7 | 6 | 6 | 7 | 7 | 6 | 6 | 7 | 7 |
| Other Income | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Income | 7 | 7 | 6 | 6 | 7 | 7 | 6 | 6 | 7 | 7 |
| Total Expenditure | 6 | 6 | 6 | 5 | 6 | 6 | 5 | 5 | 6 | 6 |
| Operating Profit | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Exceptional Income / Expenses | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 1 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 1 | 1 |
| Provision for Tax | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Tax | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 1 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 1 |
| Adjusted Earnings Per Share | 0.4 | 0.2 | 0.1 | 0.1 | 0.4 | 0.3 | 0.1 | 0.1 | 0.4 | 0.5 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 21 | 22 | 23 | 27 | 29 | 26 | 10 | 18 | 24 | 26 | 27 | 26 |
| Other Income | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 1 | 0 | 0 |
| Total Income | 21 | 23 | 23 | 27 | 30 | 26 | 10 | 19 | 25 | 26 | 27 | 26 |
| Total Expenditure | 15 | 16 | 16 | 21 | 23 | 21 | 9 | 14 | 20 | 22 | 23 | 22 |
| Operating Profit | 7 | 7 | 7 | 6 | 6 | 5 | 2 | 4 | 4 | 5 | 4 | 5 |
| Interest | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 0 |
| Depreciation | 2 | 3 | 3 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 0 |
| Exceptional Income / Expenses | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 |
| Profit Before Tax | 1 | 1 | 2 | 2 | 3 | 1 | -2 | 1 | 1 | 2 | 2 | 2 |
| Provision for Tax | 1 | 0 | 1 | -0 | 1 | 0 | -0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Tax | 1 | 1 | 1 | 2 | 2 | 1 | -1 | 1 | 1 | 1 | 1 | 2 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 1 | 1 | 1 | 2 | 2 | 1 | -1 | 1 | 1 | 1 | 1 | 2 |
| Adjusted Earnings Per Share | 0.4 | 0.7 | 0.6 | 1.2 | 1.1 | 0.8 | -0.9 | 0.7 | 0.6 | 0.8 | 0.9 | 1.1 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 4% | 14% | 1% | 3% |
| Operating Profit CAGR | -20% | 0% | -4% | -5% |
| PAT CAGR | 0% | 0% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -25% | -2% | 11% | 8% |
| ROE Average | 5% | 4% | 2% | 4% |
| ROCE Average | 7% | 7% | 5% | 8% |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 24 | 25 | 26 | 28 | 30 | 28 | 27 | 28 | 29 | 31 | 32 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 26 | 23 | 19 | 15 | 11 | 15 | 19 | 22 | 18 | 15 | 13 |
| Other Non-Current Liabilities | 3 | 3 | 3 | 2 | 1 | 0 | 0 | 0 | 0 | -0 | -0 |
| Total Current Liabilities | 6 | 6 | 7 | 9 | 7 | 4 | 3 | 4 | 5 | 7 | 5 |
| Total Liabilities | 58 | 56 | 55 | 53 | 50 | 48 | 49 | 54 | 52 | 52 | 50 |
| Fixed Assets | 24 | 22 | 20 | 18 | 16 | 15 | 13 | 12 | 12 | 11 | 11 |
| Other Non-Current Assets | 28 | 27 | 6 | 6 | 6 | 3 | 3 | 3 | 3 | 3 | 3 |
| Total Current Assets | 6 | 7 | 29 | 29 | 27 | 30 | 33 | 38 | 37 | 38 | 36 |
| Total Assets | 58 | 56 | 55 | 53 | 50 | 48 | 49 | 54 | 52 | 52 | 50 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 1 | 4 | 4 | 5 | 5 | 3 | 4 | 6 | 12 | 9 | 9 |
| Cash Flow from Operating Activities | 9 | 6 | 8 | 6 | 5 | 3 | 0 | 4 | 3 | 3 | 2 |
| Cash Flow from Investing Activities | -24 | 0 | -0 | -0 | 0 | -0 | 0 | -0 | -0 | -0 | -1 |
| Cash Flow from Financing Activities | 18 | -6 | -6 | -7 | -6 | -2 | 2 | 2 | -5 | -4 | -4 |
| Net Cash Inflow / Outflow | 2 | 0 | 1 | -0 | -2 | 1 | 3 | 5 | -2 | -1 | -3 |
| Closing Cash & Cash Equivalent | 4 | 4 | 5 | 5 | 3 | 4 | 6 | 12 | 9 | 9 | 6 |
| # | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 0.39 | 0.68 | 0.65 | 1.19 | 1.09 | 0.78 | -0.88 | 0.67 | 0.64 | 0.82 | 0.87 |
| CEPS(Rs) | 1.72 | 2.23 | 2.25 | 2.49 | 2.15 | 1.76 | -0.04 | 1.35 | 1.33 | 1.51 | 1.42 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 14.71 | 15.38 | 16.01 | 17.22 | 18.31 | 17.53 | 16.68 | 17.38 | 18.05 | 18.85 | 19.64 |
| Core EBITDA Margin(%) | 30.34 | 30.17 | 28.56 | 21.28 | 19.56 | 18.29 | 13.13 | 20.36 | 15.35 | 14.82 | 14.83 |
| EBIT Margin(%) | 21.85 | 21.35 | 19.8 | 15.86 | 15.73 | 13.7 | 1.98 | 17.02 | 13.45 | 13.46 | 12.82 |
| Pre Tax Margin(%) | 6.17 | 6.5 | 7.01 | 6.56 | 8.66 | 5.22 | -14.85 | 6.74 | 5.35 | 6.38 | 7.04 |
| PAT Margin (%) | 2.99 | 4.98 | 4.61 | 7.19 | 6.11 | 4.87 | -13.98 | 6.01 | 4.32 | 5.2 | 5.24 |
| Cash Profit Margin (%) | 13.37 | 16.26 | 16.07 | 15.05 | 12.05 | 11.03 | -0.7 | 12.16 | 8.99 | 9.59 | 8.58 |
| ROA(%) | 1.34 | 1.93 | 1.89 | 3.58 | 3.44 | 2.59 | -2.97 | 2.1 | 1.95 | 2.56 | 2.78 |
| ROE(%) | 2.61 | 4.54 | 4.12 | 7.14 | 6.13 | 4.34 | -5.17 | 3.92 | 3.6 | 4.45 | 4.52 |
| ROCE(%) | 11.31 | 9.27 | 9.03 | 8.75 | 9.74 | 7.86 | 0.45 | 6.21 | 6.32 | 6.89 | 7.05 |
| Receivable days | 9.83 | 15.12 | 21.79 | 24.99 | 29.07 | 34.15 | 83.72 | 48.99 | 39.92 | 35.39 | 31.7 |
| Inventory Days | 14.43 | 16.36 | 16.95 | 11.3 | 8.91 | 9.61 | 22.81 | 13.84 | 12 | 11.76 | 11.64 |
| Payable days | 85.6 | 75.42 | 95.32 | 97.65 | 80.13 | 76.4 | 140.31 | 75.56 | 51.33 | 41.83 | 34.11 |
| PER(x) | 10.49 | 7.28 | 10.92 | 7.6 | 7.48 | 6.44 | 0 | 11.1 | 16.08 | 19.7 | 14.16 |
| Price/Book(x) | 0.27 | 0.32 | 0.44 | 0.52 | 0.44 | 0.29 | 0.27 | 0.43 | 0.57 | 0.86 | 0.63 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 1.48 | 1.33 | 1.3 | 1.11 | 0.89 | 0.79 | 2.01 | 1.33 | 1.17 | 1.44 | 1.13 |
| EV/Core EBITDA(x) | 4.6 | 4.02 | 4.15 | 4.71 | 4.13 | 3.99 | 13.19 | 5.76 | 6.47 | 8.04 | 7.02 |
| Net Sales Growth(%) | 4.75 | 6.37 | 2.29 | 17.8 | 7.9 | -10.46 | -60.33 | 75.25 | 32.97 | 6.84 | 5.21 |
| EBIT Growth(%) | 39.01 | 3.91 | -5.15 | -5.61 | 7.01 | -22.03 | -94.26 | 1403.14 | 5.15 | 6.89 | 0.22 |
| PAT Growth(%) | -63.37 | 77.15 | -5.29 | 83.59 | -8.26 | -28.66 | -213.9 | 175.37 | -4.42 | 28.66 | 6.02 |
| EPS Growth(%) | -63.37 | 77.14 | -5.29 | 83.59 | -8.26 | -28.66 | -213.91 | 175.37 | -4.42 | 28.65 | 6.02 |
| Debt/Equity(x) | 1.18 | 1.02 | 0.9 | 0.71 | 0.53 | 0.57 | 0.73 | 0.84 | 0.71 | 0.63 | 0.51 |
| Current Ratio(x) | 1.1 | 1.17 | 3.93 | 3.33 | 3.75 | 7.81 | 11.45 | 10.75 | 7.35 | 5.7 | 6.66 |
| Quick Ratio(x) | 0.95 | 0.99 | 3.8 | 3.25 | 3.65 | 7.65 | 11.22 | 10.55 | 7.18 | 5.58 | 6.49 |
| Interest Cover(x) | 1.39 | 1.44 | 1.55 | 1.71 | 2.22 | 1.61 | 0.12 | 1.66 | 1.66 | 1.9 | 2.22 |
| Total Debt/Mcap(x) | 4.3 | 3.16 | 2.04 | 1.36 | 1.2 | 2.01 | 2.69 | 1.97 | 1.26 | 0.73 | 0.81 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 41.29 | 41.29 | 41.29 | 41.11 | 41.11 | 41.11 | 41.11 | 41.11 | 41.11 | 41.11 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 58.71 | 58.71 | 58.71 | 58.89 | 58.89 | 58.89 | 58.89 | 58.89 | 58.89 | 58.89 |
| 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 | 0.67 | 0.67 | 0.67 | 0.67 | 0.67 | 0.67 | 0.67 | 0.67 | 0.67 | 0.67 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.95 | 0.95 | 0.95 | 0.96 | 0.96 | 0.96 | 0.96 | 0.96 | 0.96 | 0.96 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.62 | 1.62 | 1.62 | 1.62 | 1.62 | 1.62 | 1.62 | 1.62 | 1.62 | 1.62 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +4% | +14% | +1% | +3% |
| Operating Profit CAGR | -20% | 0% | -4% | -5% |
| PAT CAGR | 0% | 0% | 0% | 0% |
| Share Price CAGR | -25% | -2% | +11% | +8% |
| ROE Average | +5% | +4% | +2% | +4% |
| ROCE Average | +7% | +7% | +5% | +8% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 41.29 | 41.29 | 41.29 | 41.11 | 41.11 | 41.11 | 41.11 | 41.11 | 41.11 | 41.11 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 58.71 | 58.71 | 58.71 | 58.89 | 58.89 | 58.89 | 58.89 | 58.89 | 58.89 | 58.89 |
| 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 | 0.67 | 0.67 | 0.67 | 0.67 | 0.67 | 0.67 | 0.67 | 0.67 | 0.67 | 0.67 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.95 | 0.95 | 0.95 | 0.96 | 0.96 | 0.96 | 0.96 | 0.96 | 0.96 | 0.96 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.62 | 1.62 | 1.62 | 1.62 | 1.62 | 1.62 | 1.62 | 1.62 | 1.62 | 1.62 |
* 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.