Sharescart Research Club logo

Key Financials Snapshot

TTM · Standalone · ₹ in Cr
Market Cap
₹18 Cr.
Stock P/E
12.8
P/B
0.5
Current Price
₹11.2
Book Value
₹ 20.6
Face Value
10
52W High
₹15.3
52W Low
₹ 8.4
Dividend Yield
0%

HS India Overview

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.

HS India Share Price

Live · BSE · Inception: 1989
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Standalone · annual

HS India Quarterly Results

#(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

HS India Profit & Loss

#(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

HS India Balance Sheet

#(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

HS India Cash Flow

#(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

HS India Ratios

# 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

Growth Rates

Compounded annual
# 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%

HS India Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 41.11 %
FII 0 %
DII (MF + Insurance) 0 %
Public (retail) 58.89 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 41.2941.2941.2941.1141.1141.1141.1141.1141.1141.11
FII 0000000000
DII 0000000000
Public 58.7158.7158.7158.8958.8958.8958.8958.8958.8958.89
Others 0000000000
Total 100100100100100100100100100100

HS India Peer Comparison

Hotel, Resort & Restaurants Edit Columns

HS India Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

HS India Pros & Cons

Pros

  • Stock is trading at 0.5 times its book value
  • Debtor days have improved from 41.83 to 34.11days.
  • Company has reduced debt.

Cons

  • Promoter holding is low: 41.11%.
  • Company has a low return on equity of 4% over the last 3 years.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp