Hotel, Resort & Restaurants · Founded 1965 · www.itdc.co.in · BSE 532189 · NSE INDIA TOURIS · ISIN INE353K01014
No Notes Added Yet
Business
India Tourism Development Corporation Ltd. (ITDC) is a Public Sector Undertaking (PSU) under the Ministry of Tourism, Government of India. Its core business involves the development, promotion, and management of tourism and hospitality services across India. ITDC operates hotels under the "Ashok" brand, provides hospitality and catering services, manages convention facilities, operates duty-free shops at airports, offers travel and tour services (Ashok Travels & Tours), organizes sound & light shows, and provides consultancy services for tourism projects. The company generates revenue primarily from hotel room tariffs, food and beverage sales, duty-free retail sales, travel package bookings, event management fees, and consultancy charges.
Revenue Mix
ITDC's operations are broadly categorized into:
Hotels & Catering Services: Operation of hotels, restaurants, and provision of catering. This is typically the largest segment.
Ashok Travels & Tours: A travel agency offering domestic and international travel packages, car rentals, and ticketing.
Duty-Free Shops: Retail operations primarily at international airports.
Sound & Light Shows / Event Management: Management and operation of cultural shows and events.
Consultancy & Project Management: Providing expertise for tourism infrastructure development.
Specific contribution figures for each segment are not readily available without current financial statements.
Industry
The Indian hospitality industry is highly competitive and fragmented, comprising a mix of large domestic chains, international brands, and independent hotels. ITDC, as a government-owned entity, occupies a unique position. It operates a relatively smaller portfolio of hotels compared to leading private sector players like Taj, Oberoi, ITC, or international chains. Its positioning is often tied to strategic locations (sometimes prime real estate), historical properties, and catering to government events, conventions, and specific tourism promotion initiatives. ITDC aims to complement the private sector's efforts in tourism development rather than directly competing for market dominance in terms of commercial scale.
MOAT
ITDC's primary competitive advantages stem from its Public Sector Undertaking (PSU) status:
Government Backing: Access to strategic properties, land parcels (often prime locations), and implicit support from the government for tourism development initiatives.
Legacy Brand Recognition: The "Ashok" brand, though not as commercially aggressive as private counterparts, has established recognition, particularly within government and public sector circles.
Niche Market: Often the preferred choice for government functions, official delegations, and large-scale public sector conventions, leveraging its government ownership.
ITDC lacks typical commercial moats like significant scale economies over large chains, strong network effects, or high customer switching costs in the general leisure or business travel market.
Growth Drivers
Growth in Indian Tourism: Continued expansion of domestic and international tourism in India, supported by government initiatives and infrastructure development.
Government Focus on Tourism: Increased government spending and policy support for tourism infrastructure and promotion, which ITDC can leverage through its mandate.
Asset Monetization/Redevelopment: Potential for redeveloping or monetizing its valuable land assets and properties through long-term leases, joint ventures, or strategic partnerships, enhancing revenue streams.
Modernization of Properties: Investment in renovating and upgrading its existing hotel properties to attract a broader customer base and improve competitiveness.
MICE Tourism: Growth in Meetings, Incentives, Conferences, and Exhibitions (MICE) segment, where ITDC's convention facilities and government connections can be advantageous.
Risks
Intense Competition: Significant competition from well-capitalized private Indian and international hotel chains with aggressive expansion and marketing strategies.
Economic Cyclicality: The hospitality sector is highly sensitive to economic downturns, global events (e.g., pandemics, geopolitical tensions), and discretionary spending patterns.
Government Policy & Disinvestment: As a PSU, its future operations, investment decisions, and strategic direction are subject to government policy changes, including potential disinvestment plans.
Aging Infrastructure & Capital Expenditure: Many ITDC properties are older, requiring substantial capital expenditure for modernization and maintenance to remain competitive.
Operational Inefficiencies: Being a PSU, ITDC may face challenges in agility, quick decision-making, and adapting to dynamic market trends compared to private sector counterparts.
Management & Ownership
ITDC is majority-owned by the Government of India, primarily through the Ministry of Tourism. As a Public Sector Undertaking, its Board of Directors typically includes government nominees and professionals appointed by the Ministry. The management is overseen by senior officials, often from civil services or with a background in public administration and hospitality. The ownership structure ensures that the company's objectives align with the broader tourism policies and strategic goals of the Government of India.
Outlook
ITDC holds a strategic position within India's tourism ecosystem, supported by its government ownership and historical assets in key locations. The growing Indian tourism market and government emphasis on tourism development provide a positive backdrop. However, the company operates in a highly competitive industry dominated by agile private players. Its future performance will depend on its ability to modernize its aging infrastructure, improve operational efficiencies, and effectively leverage its unique assets and government mandate. While it benefits from a stable backing and strategic properties, the absence of aggressive commercial expansion and the inherent limitations of a PSU structure may constrain its growth and profitability compared to purely commercial entities, unless there are significant strategic shifts or a clear roadmap for asset monetization or restructuring.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 141 | 81 | 146 | 149 | 200 | 88 | 118 | 185 | 142 | 90 |
| Other Income | 6 | 4 | 6 | 7 | 5 | 6 | 7 | 8 | 10 | 7 |
| Total Income | 147 | 85 | 152 | 156 | 205 | 93 | 125 | 193 | 152 | 97 |
| Total Expenditure | 116 | 74 | 126 | 124 | 168 | 79 | 99 | 152 | 112 | 82 |
| Operating Profit | 31 | 11 | 26 | 32 | 37 | 15 | 26 | 41 | 40 | 15 |
| Interest | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
| Depreciation | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
| Exceptional Income / Expenses | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 27 | 10 | 24 | 30 | 35 | 13 | 24 | 38 | 38 | 14 |
| Provision for Tax | 16 | -2 | 0 | 9 | 10 | 3 | 7 | 10 | 10 | 4 |
| Profit After Tax | 11 | 12 | 24 | 21 | 25 | 10 | 17 | 28 | 28 | 10 |
| Adjustments | -1 | 0 | -0 | -0 | 0 | 0 | -0 | -0 | 0 | 0 |
| Profit After Adjustments | 10 | 12 | 24 | 21 | 25 | 10 | 16 | 28 | 28 | 10 |
| Adjusted Earnings Per Share | 1.2 | 1.4 | 2.8 | 2.4 | 2.9 | 1.2 | 1.9 | 3.3 | 3.3 | 1.1 |
| #(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 | 459 | 349 | 346 | 354 | 347 | 177 | 294 | 461 | 509 | 571 | 533 | 535 |
| Other Income | 29 | 26 | 27 | 22 | 21 | 17 | 14 | 17 | 19 | 21 | 30 | 32 |
| Total Income | 488 | 376 | 373 | 376 | 368 | 194 | 309 | 478 | 528 | 592 | 563 | 567 |
| Total Expenditure | 443 | 336 | 358 | 329 | 325 | 222 | 292 | 389 | 415 | 487 | 442 | 445 |
| Operating Profit | 45 | 40 | 15 | 47 | 43 | -28 | 16 | 88 | 112 | 105 | 121 | 122 |
| Interest | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 3 | 1 | 2 | 1 |
| Depreciation | 9 | 7 | 7 | 7 | 8 | 7 | 7 | 7 | 7 | 7 | 7 | 8 |
| Exceptional Income / Expenses | -8 | -11 | 31 | 22 | 4 | 2 | -1 | 0 | -0 | 0 | 0 | 0 |
| Profit Before Tax | 27 | 21 | 38 | 61 | 39 | -34 | 7 | 80 | 102 | 98 | 113 | 114 |
| Provision for Tax | 10 | 8 | 9 | 18 | 16 | 1 | 3 | 26 | 37 | 17 | 30 | 31 |
| Profit After Tax | 18 | 13 | 29 | 43 | 22 | -35 | 4 | 55 | 65 | 80 | 83 | 83 |
| Adjustments | 0 | -6 | -18 | -4 | -2 | -0 | 0 | 1 | -0 | 0 | -0 | 0 |
| Profit After Adjustments | 18 | 7 | 12 | 39 | 20 | -35 | 4 | 55 | 65 | 80 | 83 | 82 |
| Adjusted Earnings Per Share | 2.1 | 0.9 | 1.3 | 4.6 | 2.4 | -4.1 | 0.5 | 6.4 | 7.5 | 9.4 | 9.6 | 9.6 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -7% | 5% | 25% | 2% |
| Operating Profit CAGR | 15% | 11% | 0% | 10% |
| PAT CAGR | 4% | 15% | 0% | 17% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 13% | 20% | 10% | 13% |
| ROE Average | 21% | 22% | 17% | 10% |
| ROCE Average | 29% | 30% | 24% | 15% |
| #(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 | 302 | 306 | 307 | 329 | 320 | 281 | 283 | 338 | 306 | 363 | 423 |
| Minority's Interest | 3 | -6 | -3 | -5 | -7 | -9 | -10 | -10 | -11 | -11 | -12 |
| Borrowings | 4 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 16 | 20 | 38 | 20 | 40 | 22 | 15 | 16 | -9 | -18 | -35 |
| Total Current Liabilities | 252 | 255 | 279 | 278 | 228 | 233 | 254 | 549 | 697 | 368 | 339 |
| Total Liabilities | 576 | 580 | 621 | 623 | 581 | 527 | 543 | 892 | 983 | 701 | 715 |
| Fixed Assets | 51 | 57 | 57 | 55 | 51 | 45 | 40 | 46 | 41 | 42 | 42 |
| Other Non-Current Assets | 13 | 17 | 8 | 10 | 20 | 24 | 33 | 19 | 17 | 8 | 19 |
| Total Current Assets | 512 | 505 | 552 | 558 | 509 | 456 | 470 | 827 | 925 | 650 | 653 |
| Total Assets | 576 | 580 | 621 | 623 | 581 | 527 | 543 | 892 | 983 | 701 | 715 |
| #(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 | 277 | 61 | 38 | 51 | 26 | 24 | 22 | 42 | 27 | 56 | 82 |
| Cash Flow from Operating Activities | 13 | -7 | 15 | -29 | 8 | -13 | 16 | -12 | -3 | 53 | 70 |
| Cash Flow from Investing Activities | 15 | -1 | 7 | 23 | 11 | 11 | 5 | -3 | 50 | -4 | -73 |
| Cash Flow from Financing Activities | -21 | -15 | -9 | -20 | -22 | 0 | 0 | 0 | -19 | -22 | -25 |
| Net Cash Inflow / Outflow | 7 | -23 | 13 | -25 | -2 | -2 | 21 | -15 | 28 | 27 | -28 |
| Closing Cash & Cash Equivalent | 284 | 38 | 51 | 26 | 24 | 22 | 42 | 27 | 56 | 82 | 55 |
| # | 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) | 2.08 | 0.87 | 1.35 | 4.58 | 2.37 | -4.06 | 0.49 | 6.43 | 7.53 | 9.37 | 9.64 |
| CEPS(Rs) | 3.09 | 2.34 | 4.24 | 5.9 | 3.47 | -3.23 | 1.25 | 7.18 | 8.35 | 10.12 | 10.48 |
| DPS(Rs) | 1.5 | 1.33 | 1.85 | 2.1 | 0 | 0 | 0 | 2.2 | 2.52 | 2.9 | 2.95 |
| Book NAV/Share(Rs) | 35.2 | 35.72 | 35.83 | 38.38 | 37.3 | 32.77 | 33.03 | 39.41 | 35.67 | 42.27 | 49.29 |
| Core EBITDA Margin(%) | 3.46 | 3.86 | -3.41 | 7.13 | 6.34 | -24.99 | 0.72 | 15.5 | 18.37 | 14.76 | 17.15 |
| EBIT Margin(%) | 6.11 | 6.36 | 11.18 | 17.49 | 11.46 | -18.44 | 2.88 | 17.66 | 20.71 | 17.28 | 21.44 |
| Pre Tax Margin(%) | 5.96 | 6.12 | 11.02 | 17.31 | 11.17 | -19.07 | 2.52 | 17.47 | 20.07 | 17.1 | 21.11 |
| PAT Margin (%) | 3.82 | 3.78 | 8.44 | 12.25 | 6.42 | -19.55 | 1.39 | 11.85 | 12.76 | 14.05 | 15.54 |
| Cash Profit Margin (%) | 5.76 | 5.76 | 10.53 | 14.29 | 8.59 | -15.63 | 3.65 | 13.37 | 14.07 | 15.21 | 16.86 |
| ROA(%) | 3.03 | 2.29 | 4.86 | 6.97 | 3.7 | -6.26 | 0.77 | 7.61 | 6.93 | 9.53 | 11.7 |
| ROE(%) | 5.84 | 4.34 | 9.51 | 13.63 | 6.86 | -11.53 | 1.45 | 17.58 | 20.16 | 23.99 | 21.09 |
| ROCE(%) | 9.2 | 7.2 | 12.48 | 19.39 | 12.21 | -10.85 | 3 | 26.14 | 32.66 | 29.45 | 29.05 |
| Receivable days | 91.02 | 107.63 | 105.48 | 102.61 | 101.86 | 168.07 | 84.94 | 59.05 | 55.02 | 62.4 | 78.92 |
| Inventory Days | 10.88 | 14.5 | 12.63 | 10.76 | 10.55 | 21.52 | 13.02 | 8.09 | 8.27 | 10.05 | 12.57 |
| Payable days | 520.96 | 612.57 | 744.89 | 785.12 | 801.27 | 1585.77 | 971.83 | 852.58 | 938.9 | 1122.43 | 1006.04 |
| PER(x) | 108.7 | 477.08 | 336.08 | 61.14 | 54.83 | 0 | 766.22 | 45.91 | 83.85 | 62.59 | 38.43 |
| Price/Book(x) | 6.43 | 11.6 | 12.65 | 7.3 | 3.48 | 11.72 | 11.48 | 7.49 | 17.71 | 13.88 | 7.52 |
| Dividend Yield(%) | 0.66 | 0.32 | 0.41 | 0.75 | 0 | 0 | 0 | 0.75 | 0.4 | 0.49 | 0.8 |
| EV/Net Sales(x) | 3.62 | 9.42 | 10.34 | 5.97 | 2.46 | 17.28 | 10.3 | 4.49 | 9.53 | 8.43 | 5.46 |
| EV/Core EBITDA(x) | 36.99 | 82.47 | 238.12 | 44.84 | 19.72 | -110.28 | 183.82 | 23.41 | 43.23 | 45.73 | 23.97 |
| Net Sales Growth(%) | -6.72 | -23.95 | -0.96 | 2.38 | -4.67 | -48.9 | 66.06 | 56.57 | 10.43 | 12.2 | -6.64 |
| EBIT Growth(%) | -23.43 | -20.73 | 74 | 60.19 | -26.37 | -182.22 | 125.92 | 860.63 | 29.49 | -6.4 | 15.85 |
| PAT Growth(%) | -44.61 | -24.75 | 120.93 | 48.58 | -40.66 | -255.57 | 111.82 | 1233.57 | 18.89 | 23.54 | 3.26 |
| EPS Growth(%) | -43.96 | -58.27 | 55.32 | 239.59 | -48.24 | -271.1 | 112.19 | 1199.07 | 17.2 | 24.45 | 2.88 |
| Debt/Equity(x) | 0.01 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Current Ratio(x) | 2.04 | 1.98 | 1.98 | 2.01 | 2.23 | 1.96 | 1.85 | 1.51 | 1.33 | 1.77 | 1.93 |
| Quick Ratio(x) | 1.98 | 1.93 | 1.95 | 1.97 | 2.19 | 1.91 | 1.81 | 1.49 | 1.31 | 1.72 | 1.87 |
| Interest Cover(x) | 42.84 | 25.66 | 69.45 | 94.31 | 39.74 | -29.43 | 8.07 | 91.33 | 32.58 | 98.28 | 64.96 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 87.03 | 87.03 | 87.03 | 87.03 | 87.03 | 87.03 | 87.03 | 87.03 | 87.03 | 87.03 |
| FII | 0.1 | 0.01 | 0 | 0.01 | 0 | 0 | 0.01 | 0 | 0.02 | 0.03 |
| DII | 1.79 | 1.8 | 1.8 | 1.8 | 1.78 | 1.78 | 1.78 | 1.78 | 1.78 | 1.78 |
| Public | 11.09 | 11.17 | 11.18 | 11.17 | 11.19 | 11.19 | 11.18 | 11.19 | 11.17 | 11.16 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 7.46 | 7.46 | 7.46 | 7.46 | 7.46 | 7.46 | 7.46 | 7.46 | 7.46 | 7.46 |
| FII | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 |
| Public | 0.95 | 0.96 | 0.96 | 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 | 8.58 | 8.58 | 8.58 | 8.58 | 8.58 | 8.58 | 8.58 | 8.58 | 8.58 | 8.58 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -7% | +5% | +25% | +2% |
| Operating Profit CAGR | +15% | +11% | — | +10% |
| PAT CAGR | +4% | +15% | — | +17% |
| Share Price CAGR | +13% | +20% | +10% | +13% |
| ROE Average | +21% | +22% | +17% | +10% |
| ROCE Average | +29% | +30% | +24% | +15% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 87.03 | 87.03 | 87.03 | 87.03 | 87.03 | 87.03 | 87.03 | 87.03 | 87.03 | 87.03 |
| FII | 0.1 | 0.01 | 0 | 0.01 | 0 | 0 | 0.01 | 0 | 0.02 | 0.03 |
| DII | 1.79 | 1.8 | 1.8 | 1.8 | 1.78 | 1.78 | 1.78 | 1.78 | 1.78 | 1.78 |
| Public | 11.09 | 11.17 | 11.18 | 11.17 | 11.19 | 11.19 | 11.18 | 11.19 | 11.17 | 11.16 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 7.46 | 7.46 | 7.46 | 7.46 | 7.46 | 7.46 | 7.46 | 7.46 | 7.46 | 7.46 |
| FII | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 |
| Public | 0.95 | 0.96 | 0.96 | 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 | 8.58 | 8.58 | 8.58 | 8.58 | 8.58 | 8.58 | 8.58 | 8.58 | 8.58 | 8.58 |
* 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.
Your relationship manager will connect with you shortly.