WEBSITE BSE:500850 NSE: INDIAN HOTEL Inc. Year: 1902 Industry: Hotel, Resort & Restaurants My Bucket: Add Stock
Last updated: 15:56
No Notes Added Yet
1. Business Overview
The Indian Hotels Company Ltd. (IHCL) is a hospitality company primarily engaged in owning, operating, and managing hotels, palaces, resorts, and jungle lodges. Its core business model revolves around providing luxury, premium, and budget accommodations, along with related services like food & beverage (F&B), banqueting, conferencing, wellness, and other hospitality experiences. IHCL makes money primarily through room tariffs, F&B sales, banqueting services, and revenue from managing properties owned by others (management fees). Its diverse brand portfolio includes Taj (luxury), Vivanta and SeleQtions (premium), Ginger (budget/upscale lean luxury), ama Stays & Trails (homestays and villas), Qmin (food delivery), and The Chambers (exclusive business clubs). IHCL also holds a significant stake in TajSATS, an airline catering joint venture.
2. Key Segments / Revenue Mix
IHCL's revenue is primarily generated from:
Rooms: Revenue from room occupancy, which is the largest contributor to the top line.
Food & Beverage (F&B): Sales from restaurants, bars, in-room dining, and catering services.
Banquets & Conferences: Revenue from events, weddings, and corporate meetings.
Other Services: Includes spas, fitness centers, laundry, and management fees for properties operated on behalf of owners. While specific percentages fluctuate, Rooms and F&B typically constitute the largest portions of revenue.
3. Industry & Positioning
The Indian hospitality industry is characterized by strong growth potential driven by domestic tourism, rising disposable incomes, and increasing inbound travel. It is a fragmented market with a mix of international chains, domestic players, and independent hotels. IHCL is a dominant player, particularly in the luxury and upper-upscale segments, where its flagship brand Taj holds an iconic status. It is positioned as India's largest and most geographically widespread hospitality company, offering a comprehensive portfolio across different price points and segments, from luxury hotels to budget accommodations and unique experiential stays. Its long heritage and strong brand recall provide a significant competitive edge.
4. Competitive Advantage (Moat)
Brand Equity & Heritage: The "Taj" brand is synonymous with Indian hospitality, luxury, and heritage, commanding premium pricing and strong customer loyalty. Other brands like Vivanta, SeleQtions, and Ginger also have growing recognition in their respective segments.
Scale & Geographic Footprint: IHCL has an extensive network of properties across India and in key international markets, providing economies of scale in operations, procurement, and marketing.
Prime Real Estate: Ownership of strategically located, high-value assets, especially many heritage properties, gives it an irreplaceable portfolio.
Operational Excellence & Management Expertise: Decades of experience in managing complex hospitality operations, maintaining high service standards, and a robust talent pipeline.
Loyalty Program: Taj InnerCircle program helps drive repeat business and customer retention across its brand portfolio.
5. Growth Drivers
Domestic Travel Boom: Increased discretionary spending, growing middle class, and improved connectivity are fueling robust domestic leisure and business travel.
Inbound Tourism Recovery: Easing travel restrictions, government initiatives to promote tourism, and visa reforms are expected to boost foreign tourist arrivals.
Asset-Light Expansion: Focus on management contracts and leases rather than outright ownership for expansion, improving return on capital employed (ROCE).
Brand Diversification: Growth of brands like Ginger (lean luxury), SeleQtions (distinctive hotels), and ama Stays & Trails (homestays) to tap into new market segments.
Digital Initiatives: Enhancing direct bookings, personalized experiences, and operational efficiencies through technology.
Infrastructure Development: Continued investment in airports, roads, and tourism infrastructure across India supports overall sector growth.
6. Risks
Economic Downturns: Hospitality is sensitive to economic cycles; recessions or slowdowns can reduce discretionary travel and corporate spending, impacting occupancy and average room rates (ARR).
Competition: Intense competition from existing domestic and international hotel chains, independent hotels, and alternative accommodation platforms (e.g., Airbnb) can lead to pricing pressure.
Geopolitical and Health Crises: Pandemics, terror attacks, or political instability can severely disrupt travel and tourism, as seen during the COVID-19 pandemic.
High Fixed Costs: Hotels have significant fixed costs, making them vulnerable to periods of low occupancy.
Regulatory & Environmental Changes: Changes in taxation, labor laws, or environmental regulations could impact operations and profitability.
Real Estate Market Fluctuations: Given its significant asset base, fluctuations in real estate values can affect its balance sheet.
7. Management & Ownership
The Indian Hotels Company Ltd. is part of the Tata Group, India's largest conglomerate. Tata Sons Private Limited is the promoter and holds a significant ownership stake, providing strong institutional backing and a long-term strategic vision. The company is managed by a professional board and experienced leadership team, known for upholding the Tata Group's ethos of strong corporate governance and ethical practices. The management leverages the extensive network and resources of the broader Tata ecosystem.
8. Outlook
The outlook for IHCL is broadly positive, supported by India's robust economic growth and a strong rebound in domestic travel.
Bull Case: Continued growth in domestic and international tourism, successful execution of its asset-light expansion strategy, brand premiumization across its portfolio, and sustained operational efficiencies could lead to improved occupancy, higher average room rates, and enhanced profitability. The strong brand equity of Taj and the diversified portfolio provide resilience.
Bear Case: A significant slowdown in economic growth, resurgence of health crises, or unforeseen geopolitical events could dampen travel demand. Intense competition and pressure on pricing, coupled with high fixed costs, might limit revenue growth and margin expansion. Over-reliance on specific segments could also pose a risk if those segments face headwinds.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹92317 Cr.
Stock P/E 47.1
P/B 6.2
Current Price ₹648.6
Book Value ₹ 105
Face Value 1
52W High ₹811.9
Dividend Yield 0.5%
52W Low ₹ 565.3
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 | 1964 | 1905 | 1550 | 1826 | 2533 | 2425 | 2041 | 2041 | 2842 | 2765 |
| Other Income | 40 | 46 | 46 | 64 | 59 | 62 | 61 | 83 | 58 | 79 |
| Total Income | 2004 | 1951 | 1596 | 1890 | 2592 | 2487 | 2102 | 2124 | 2900 | 2845 |
| Total Expenditure | 1231 | 1246 | 1101 | 1325 | 1571 | 1568 | 1465 | 1471 | 1766 | 1793 |
| Operating Profit | 772 | 706 | 496 | 565 | 1020 | 918 | 637 | 653 | 1134 | 1052 |
| Interest | 53 | 52 | 50 | 52 | 52 | 54 | 55 | 56 | 56 | 55 |
| Depreciation | 114 | 120 | 117 | 125 | 134 | 142 | 143 | 145 | 150 | 167 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 307 | 0 | -3 | 0 | 0 | 276 | 0 |
| Profit Before Tax | 605 | 535 | 328 | 696 | 834 | 720 | 440 | 453 | 1203 | 830 |
| Provision for Tax | 167 | 142 | 94 | 122 | 220 | 180 | 120 | 137 | 269 | 205 |
| Profit After Tax | 438 | 393 | 234 | 573 | 614 | 540 | 319 | 316 | 934 | 625 |
| Adjustments | 14 | 25 | 14 | -19 | -32 | -18 | -23 | -31 | -31 | -25 |
| Profit After Adjustments | 452 | 418 | 248 | 555 | 582 | 522 | 296 | 285 | 903 | 600 |
| Adjusted Earnings Per Share | 3.2 | 2.9 | 1.7 | 3.9 | 4.1 | 3.7 | 2.1 | 2 | 6.3 | 4.2 |
| #(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 | 4189 | 4023 | 4021 | 4104 | 4512 | 4463 | 1575 | 3056 | 5810 | 6769 | 8335 | 9689 |
| Other Income | 129 | 100 | 63 | 71 | 87 | 132 | 165 | 155 | 139 | 183 | 230 | 281 |
| Total Income | 4318 | 4123 | 4083 | 4175 | 4599 | 4596 | 1740 | 3211 | 5949 | 6952 | 8565 | 9971 |
| Total Expenditure | 3700 | 3471 | 3411 | 3433 | 3682 | 3496 | 1937 | 2651 | 4005 | 4612 | 5565 | 6495 |
| Operating Profit | 618 | 652 | 673 | 742 | 917 | 1100 | -197 | 560 | 1943 | 2340 | 3000 | 3476 |
| Interest | 206 | 376 | 332 | 279 | 194 | 341 | 403 | 428 | 236 | 220 | 208 | 222 |
| Depreciation | 291 | 285 | 299 | 301 | 328 | 404 | 410 | 406 | 416 | 454 | 518 | 605 |
| Exceptional Income / Expenses | -353 | -83 | -11 | 22 | 7 | 41 | 160 | 16 | 3 | 0 | 305 | 276 |
| Profit Before Tax | -232 | -91 | 31 | 184 | 402 | 396 | -850 | -258 | 1295 | 1666 | 2578 | 2926 |
| Provision for Tax | 115 | 91 | 114 | 121 | 157 | 45 | -155 | -36 | 323 | 464 | 617 | 731 |
| Profit After Tax | -347 | -182 | -83 | 63 | 245 | 351 | -694 | -222 | 971 | 1202 | 1961 | 2194 |
| Adjustments | -31 | -49 | 20 | 38 | 42 | 4 | -26 | -25 | 31 | 57 | -54 | -110 |
| Profit After Adjustments | -378 | -231 | -63 | 101 | 287 | 354 | -720 | -248 | 1003 | 1259 | 1908 | 2084 |
| Adjusted Earnings Per Share | -4.2 | -2.1 | -0.6 | 0.8 | 2.3 | 2.9 | -5.9 | -1.7 | 7.1 | 8.8 | 13.4 | 14.6 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 23% | 40% | 13% | 7% |
| Operating Profit CAGR | 28% | 75% | 22% | 17% |
| PAT CAGR | 63% | 0% | 41% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -16% | 21% | 41% | 20% |
| ROE Average | 19% | 15% | 5% | 1% |
| ROCE Average | 26% | 21% | 12% | 9% |
| #(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 | 2227 | 2580 | 2518 | 4181 | 4348 | 4357 | 3648 | 7062 | 7982 | 9457 | 11161 |
| Minority's Interest | 738 | 743 | 738 | 777 | 800 | 765 | 635 | 593 | 660 | 672 | 1255 |
| Borrowings | 4598 | 3419 | 2790 | 2329 | 1688 | 2126 | 2224 | 1388 | 331 | 47 | 203 |
| Other Non-Current Liabilities | 889 | 639 | 714 | 633 | 589 | 2293 | 1940 | 1925 | 2418 | 2560 | 3001 |
| Total Current Liabilities | 1432 | 2416 | 1839 | 1393 | 2089 | 1901 | 2948 | 1964 | 2119 | 1998 | 1996 |
| Total Liabilities | 9884 | 9797 | 8599 | 9314 | 9514 | 11442 | 11395 | 12932 | 13511 | 14733 | 17616 |
| Fixed Assets | 6299 | 6762 | 5815 | 6163 | 6422 | 8059 | 8438 | 8415 | 8819 | 9311 | 10918 |
| Other Non-Current Assets | 1861 | 2091 | 1857 | 1932 | 1933 | 1946 | 1803 | 1842 | 2102 | 2354 | 2528 |
| Total Current Assets | 1724 | 944 | 926 | 1220 | 1150 | 1434 | 1153 | 2673 | 2590 | 3068 | 4170 |
| Total Assets | 9884 | 9797 | 8599 | 9314 | 9514 | 11442 | 11395 | 12932 | 13511 | 14733 | 17616 |
| #(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 | 153 | 377 | 140 | 141 | 208 | 189 | 251 | 94 | 784 | 736 | 479 |
| Cash Flow from Operating Activities | 495 | 619 | 535 | 492 | 711 | 823 | -319 | 672 | 1619 | 1935 | 2194 |
| Cash Flow from Investing Activities | -726 | 338 | 855 | -529 | -388 | -502 | -120 | -1642 | -145 | -1210 | -1892 |
| Cash Flow from Financing Activities | 491 | -1196 | -1381 | 96 | -343 | -265 | 280 | 1659 | -1528 | -985 | -547 |
| Net Cash Inflow / Outflow | 260 | -240 | 8 | 59 | -20 | 56 | -158 | 688 | -53 | -260 | -245 |
| Closing Cash & Cash Equivalent | 413 | 140 | 141 | 208 | 189 | 251 | 94 | 784 | 736 | 479 | 257 |
| # | 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) | -4.25 | -2.12 | -0.58 | 0.82 | 2.34 | 2.89 | -5.87 | -1.74 | 7.06 | 8.85 | 13.4 |
| CEPS(Rs) | -0.63 | 0.94 | 1.98 | 2.97 | 4.67 | 6.15 | -2.32 | 1.29 | 9.77 | 11.63 | 17.42 |
| DPS(Rs) | 0 | 0.3 | 0.35 | 0.4 | 0.5 | 0.5 | 0.39 | 0.4 | 1 | 1.75 | 2.25 |
| Book NAV/Share(Rs) | 24.46 | 23.66 | 23.09 | 34.08 | 35.44 | 35.51 | 29.74 | 49.72 | 56.2 | 66.44 | 78.41 |
| Core EBITDA Margin(%) | 11.66 | 13.73 | 15.16 | 16.34 | 18.39 | 21.68 | -22.97 | 13.24 | 31.06 | 31.87 | 33.23 |
| EBIT Margin(%) | -0.63 | 7.07 | 9.01 | 11.28 | 13.2 | 16.51 | -28.36 | 5.55 | 26.35 | 27.86 | 33.43 |
| Pre Tax Margin(%) | -5.55 | -2.27 | 0.76 | 4.49 | 8.9 | 8.86 | -53.93 | -8.45 | 22.28 | 24.61 | 30.93 |
| PAT Margin (%) | -8.29 | -4.52 | -2.07 | 1.54 | 5.42 | 7.86 | -44.07 | -7.28 | 16.72 | 17.75 | 23.53 |
| Cash Profit Margin (%) | -1.33 | 2.56 | 5.38 | 8.88 | 12.69 | 16.92 | -18.07 | 6.01 | 23.88 | 24.46 | 29.75 |
| ROA(%) | -3.58 | -1.85 | -0.9 | 0.71 | 2.6 | 3.35 | -6.08 | -1.83 | 7.35 | 8.51 | 12.13 |
| ROE(%) | -14.59 | -7.64 | -3.26 | 1.89 | 5.74 | 8.06 | -17.34 | -4.15 | 12.91 | 13.78 | 19.03 |
| ROCE(%) | -0.37 | 3.96 | 5.57 | 7.4 | 8.97 | 10.81 | -6.27 | 2.08 | 17.15 | 20.37 | 26.41 |
| Receivable days | 25.28 | 24.58 | 23.33 | 26.71 | 26.29 | 25 | 59.07 | 28.38 | 22.04 | 24.88 | 24.69 |
| Inventory Days | 8.93 | 8.31 | 7.29 | 7.39 | 6.72 | 7.12 | 21.61 | 11.57 | 6.6 | 6.08 | 5.52 |
| Payable days | 276.98 | 307.59 | 291.01 | 306.89 | 300.46 | 351.92 | 897.31 | 500.28 | 333.4 | 348.98 | 258.92 |
| PER(x) | 0 | 0 | 0 | 150.16 | 64 | 25.13 | 0 | 0 | 45.96 | 66.85 | 58.7 |
| Price/Book(x) | 4.33 | 3.81 | 4.99 | 3.62 | 4.22 | 2.04 | 3.62 | 4.79 | 5.77 | 8.9 | 10.03 |
| Dividend Yield(%) | 0 | 0.3 | 0.28 | 0.31 | 0.32 | 0.67 | 0.36 | 0.17 | 0.31 | 0.3 | 0.29 |
| EV/Net Sales(x) | 3.34 | 3.52 | 3.9 | 4.22 | 4.53 | 2.51 | 10.58 | 11.34 | 7.89 | 12.25 | 13.2 |
| EV/Core EBITDA(x) | 22.67 | 21.73 | 23.35 | 23.33 | 22.3 | 10.18 | -84.59 | 61.9 | 23.59 | 35.45 | 36.67 |
| Net Sales Growth(%) | 3.01 | -3.95 | -0.06 | 2.06 | 9.95 | -1.08 | -64.71 | 94.03 | 90.1 | 16.5 | 23.13 |
| EBIT Growth(%) | 87.68 | 1181.86 | 27.41 | 27.73 | 28.64 | 23.72 | -160.64 | 137.94 | 803.17 | 23.2 | 47.76 |
| PAT Growth(%) | 33.65 | 47.62 | 54.26 | 176.03 | 286.83 | 43.41 | -297.91 | 67.96 | 536.79 | 23.69 | 63.22 |
| EPS Growth(%) | 31.73 | 50.11 | 72.65 | 241.86 | 184.36 | 23.57 | -303.18 | 70.29 | 504.73 | 25.32 | 51.51 |
| Debt/Equity(x) | 2.33 | 1.75 | 1.34 | 0.58 | 0.54 | 0.6 | 1 | 0.28 | 0.1 | 0.03 | 0.02 |
| Current Ratio(x) | 1.2 | 0.39 | 0.5 | 0.88 | 0.55 | 0.75 | 0.39 | 1.36 | 1.22 | 1.54 | 2.09 |
| Quick Ratio(x) | 1.13 | 0.36 | 0.46 | 0.81 | 0.51 | 0.7 | 0.36 | 1.31 | 1.17 | 1.48 | 2.02 |
| Interest Cover(x) | -0.13 | 0.76 | 1.09 | 1.66 | 3.07 | 2.16 | -1.11 | 0.4 | 6.48 | 8.56 | 13.37 |
| Total Debt/Mcap(x) | 0.54 | 0.46 | 0.27 | 0.16 | 0.13 | 0.29 | 0.28 | 0.06 | 0.02 | 0 | 0 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 38.12 | 38.12 | 38.12 | 38.12 | 38.12 | 38.12 | 38.12 | 38.12 | 38.12 | 38.12 |
| FII | 23.05 | 24.45 | 27.16 | 27.43 | 27.78 | 26.96 | 27.18 | 26.14 | 25.08 | 23.23 |
| DII | 22.56 | 20.81 | 18.45 | 18.8 | 18.56 | 19.18 | 18.51 | 19.54 | 20.78 | 22.69 |
| Public | 16.28 | 16.63 | 16.27 | 15.65 | 15.54 | 15.75 | 16.19 | 16.21 | 16.02 | 15.96 |
| 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 | 54.26 | 54.26 | 54.26 | 54.26 | 54.26 | 54.26 | 54.26 | 54.26 | 54.26 | 54.26 |
| FII | 32.81 | 34.8 | 38.67 | 39.05 | 39.55 | 38.37 | 38.68 | 37.21 | 35.71 | 33.07 |
| DII | 32.11 | 29.62 | 26.26 | 26.76 | 26.42 | 27.3 | 26.35 | 27.81 | 29.58 | 32.3 |
| Public | 23.17 | 23.67 | 23.16 | 22.28 | 22.12 | 22.42 | 23.05 | 23.07 | 22.8 | 22.72 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 142.34 | 142.34 | 142.34 | 142.34 | 142.34 | 142.34 | 142.34 | 142.34 | 142.34 | 142.34 |
* The pros and cons are machine generated.
You May Also Know About
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.