Hotel, Resort & Restaurants · Founded 1985 · www.juniperhotels.com · BSE 544129 · NSE JUNIPER · ISIN INE696F01016
No Notes Added Yet
Business
Juniper Hotels Ltd. is a luxury hotel development and ownership company in India. It operates as a joint venture between Saraf Hotels Ltd. and Hyatt Hotels Corporation. The company owns and asset-manages a portfolio of premium hotels, primarily under the globally recognized Hyatt brand. Its core business model revolves around generating revenue from accommodation (room sales), food and beverage services, banqueting, and events. The company focuses on the upscale and luxury segments of the hospitality market, catering to both business and leisure travelers.
Revenue Mix
The company's revenue is primarily derived from its hospitality operations. While specific breakdowns are not publicly detailed, the main revenue streams include:
Accommodation: Room tariffs from guests staying at its various hotel properties. This typically forms the largest portion.
Food & Beverage (F&B): Sales from restaurants, bars, in-room dining, and catering services within its hotels.
Banquets & Events: Revenue from hosting conferences, weddings, social gatherings, and other MICE (Meetings, Incentives, Conferences, Exhibitions) events.
Other Ancillary Services: Income from spas, fitness centers, laundry, and other guest services.
Industry
Juniper Hotels operates in the dynamic Indian Hotel, Resort & Restaurants sector. This industry is characterized by strong growth driven by increasing domestic tourism, rising disposable incomes, business travel, and a burgeoning MICE segment. The industry is competitive, with a mix of large international chains, domestic brands, and independent operators. Juniper Hotels is positioned in the luxury and upper-upscale segments, leveraging the global brand recognition, operational expertise, and loyalty programs of Hyatt. Its joint venture structure provides it with an advantage in terms of development, branding, and management capabilities compared to independent luxury operators.
MOAT
Juniper Hotels possesses several competitive advantages:
Brand Leverage: Access to the globally renowned Hyatt brand, which offers strong brand recall, a robust global distribution network, and a loyal customer base through the World of Hyatt program.
Operational Expertise: Benefits from Hyatt's extensive experience in luxury hotel management, revenue management, and guest service standards.
Strategic Locations & Asset Quality: Ownership of strategically located, high-quality luxury properties in key metro cities and tourist destinations across India.
Joint Venture Structure: The partnership with Hyatt Hotels Corporation provides a unique competitive edge in terms of capital access, market insights, and integrated development strategies.
Growth Drivers
Key factors that can drive Juniper Hotels' growth over the next 3-5 years include:
Rising Tourism & Business Travel: Continued growth in both domestic and international tourism, alongside increased corporate travel and MICE events in India.
Increased Disposable Incomes: Growing middle and affluent classes in India lead to higher discretionary spending on leisure and luxury travel.
Strategic Expansion: Potential for adding new properties or expanding existing ones in high-demand markets, enhancing its room inventory and market presence.
Operational Efficiencies: Focus on improving operational metrics like Average Room Rate (ARR) and Occupancy, leading to RevPAR (Revenue Per Available Room) growth.
Post-Pandemic Recovery: Continued normalization of travel and hospitality demand post the global pandemic impacts.
Risks
Economic Downturns: Recessions or significant slowdowns in economic growth can reduce discretionary spending on travel and impact business travel, leading to lower occupancy and room rates.
Pandemics/Health Crises: Future health emergencies can severely disrupt the travel and hospitality industry, leading to closures or reduced demand.
Intense Competition: The entry of new players or aggressive pricing strategies by existing competitors can put pressure on profitability.
High Capital Expenditure: The hospitality business is capital-intensive, requiring significant investment for new developments, renovations, and maintenance.
Geopolitical & Regulatory Risks: Unforeseen geopolitical events, changes in government policies, taxation, or tourism regulations can impact business operations.
Interest Rate Fluctuations: Higher interest rates can increase borrowing costs for expansion or refinancing existing debt.
Management & Ownership
Juniper Hotels Ltd. is a joint venture between the Saraf Hotels Ltd. group, an established Indian hospitality developer, and Hyatt Hotels Corporation, a global hospitality giant. This unique ownership structure brings together deep local market understanding and development expertise from the Saraf group with global brand power, operational excellence, and distribution strength from Hyatt. The management team is expected to comprise experienced professionals from both parent entities, ensuring robust governance and professional management in line with global hospitality standards.
Outlook
Juniper Hotels is well-positioned in the growing Indian luxury hospitality market, benefiting significantly from its strategic partnership with Hyatt Hotels. The company's focus on high-quality assets in prime locations, coupled with the brand strength and operational acumen of Hyatt, presents a strong growth potential driven by India's rising tourism and economic expansion.
However, the sector remains susceptible to broader economic cycles, unforeseen global events, and intense competition. The capital-intensive nature of hotel ownership also means a continuous need for investment and efficient capital allocation. While the brand leverage and professional management mitigate some risks, sustained profitability will depend on effective demand management, cost control, and successful execution of expansion plans in a dynamic market environment.
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 | 236 | 245 | 200 | 215 | 252 | 278 | 221 | 230 | 295 | 301 |
| Other Income | 4 | 3 | 5 | 8 | 8 | 9 | 7 | 5 | 5 | 5 |
| Total Income | 241 | 248 | 205 | 223 | 261 | 287 | 227 | 235 | 300 | 307 |
| Total Expenditure | 140 | 154 | 137 | 150 | 160 | 161 | 141 | 148 | 168 | 169 |
| Operating Profit | 101 | 94 | 68 | 73 | 101 | 126 | 86 | 87 | 132 | 138 |
| Interest | 72 | 61 | 28 | 26 | 30 | 24 | 22 | 30 | 22 | 22 |
| Depreciation | 26 | 26 | 27 | 27 | 28 | 28 | 29 | 30 | 28 | 26 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | -17 | -4 | 1 | -23 |
| Profit Before Tax | 3 | 7 | 13 | 20 | 44 | 73 | 18 | 24 | 83 | 67 |
| Provision for Tax | -1 | -40 | 1 | 48 | 11 | 19 | 9 | 7 | 18 | 16 |
| Profit After Tax | 4 | 47 | 12 | -28 | 32 | 55 | 9 | 17 | 65 | 50 |
| Adjustments | -0 | 0 | -0 | -0 | -0 | 0 | -0 | 0 | 0 | -0 |
| Profit After Adjustments | 4 | 47 | 12 | -28 | 32 | 55 | 9 | 17 | 65 | 50 |
| Adjusted Earnings Per Share | 0.2 | 2.1 | 0.5 | -1.3 | 1.5 | 2.5 | 0.4 | 0.8 | 2.9 | 2.3 |
| #(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 | 278 | 328 | 378 | 467 | 544 | 539 | 166 | 309 | 667 | 818 | 944 | 1047 |
| Other Income | 2 | 2 | 52 | 1 | 3 | 12 | 27 | 35 | 50 | 9 | 31 | 22 |
| Total Income | 280 | 330 | 430 | 468 | 546 | 550 | 193 | 344 | 717 | 826 | 976 | 1069 |
| Total Expenditure | 194 | 230 | 256 | 353 | 366 | 369 | 171 | 242 | 395 | 507 | 608 | 626 |
| Operating Profit | 85 | 101 | 174 | 114 | 181 | 182 | 22 | 101 | 322 | 320 | 368 | 443 |
| Interest | 24 | 47 | 124 | 179 | 184 | 207 | 186 | 216 | 266 | 265 | 109 | 96 |
| Depreciation | 16 | 20 | 44 | 96 | 103 | 110 | 105 | 100 | 82 | 91 | 109 | 113 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -43 |
| Profit Before Tax | 45 | 33 | 6 | -160 | -106 | -135 | -269 | -214 | -26 | -37 | 150 | 192 |
| Provision for Tax | 17 | 11 | 1 | -65 | -8 | -57 | -70 | -26 | -24 | -61 | 79 | 50 |
| Profit After Tax | 28 | 22 | 6 | -96 | -98 | -79 | -199 | -188 | -1 | 24 | 71 | 141 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 |
| Profit After Adjustments | 28 | 22 | 6 | -96 | -98 | -79 | -199 | -188 | -1 | 24 | 71 | 141 |
| Adjusted Earnings Per Share | 2 | 1.5 | 0.4 | -6.6 | -6.8 | -5.5 | -13.9 | -13.1 | -0.1 | 1.1 | 3.2 | 6.4 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 15% | 45% | 12% | 13% |
| Operating Profit CAGR | 15% | 54% | 15% | 16% |
| PAT CAGR | 196% | 0% | 0% | 10% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -39% | NA% | NA% | NA% |
| ROE Average | 3% | 1% | -14% | -8% |
| ROCE Average | 7% | 8% | 4% | 4% |
| #(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 | 422 | 444 | 1015 | 920 | 822 | 743 | 544 | 356 | 355 | 2655 | 2727 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 1065 | 1507 | 1271 | 1613 | 1649 | 1652 | 1769 | 2057 | 2009 | 403 | 980 |
| Other Non-Current Liabilities | 61 | 64 | 219 | 152 | 134 | 401 | 357 | 339 | 355 | 269 | 374 |
| Total Current Liabilities | 293 | 196 | 497 | 286 | 274 | 313 | 328 | 238 | 198 | 796 | 241 |
| Total Liabilities | 1840 | 2210 | 3002 | 2971 | 2879 | 3110 | 2997 | 2990 | 2917 | 4123 | 4321 |
| Fixed Assets | 555 | 859 | 2734 | 2726 | 2647 | 2557 | 2470 | 2830 | 2739 | 3467 | 3633 |
| Other Non-Current Assets | 1192 | 1179 | 208 | 163 | 141 | 479 | 460 | 75 | 95 | 137 | 345 |
| Total Current Assets | 94 | 148 | 60 | 81 | 91 | 74 | 68 | 85 | 83 | 519 | 343 |
| Total Assets | 1840 | 2210 | 3002 | 2971 | 2879 | 3110 | 2997 | 2990 | 2917 | 4123 | 4321 |
| #(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 | 25 | 3 | 3 | 3 | 7 | 2 | 11 | 16 | 6 | 10 | 418 |
| Cash Flow from Operating Activities | 114 | 70 | 491 | 133 | 158 | 224 | 54 | -36 | 286 | 327 | 309 |
| Cash Flow from Investing Activities | -164 | -234 | -208 | -53 | -19 | -19 | -8 | -63 | 28 | -76 | -678 |
| Cash Flow from Financing Activities | 28 | 164 | -282 | -76 | -144 | -195 | -41 | 90 | -311 | 155 | -36 |
| Net Cash Inflow / Outflow | -22 | -0 | 0 | 4 | -4 | 9 | 4 | -9 | 3 | 406 | -404 |
| Closing Cash & Cash Equivalent | 3 | 3 | 3 | 7 | 2 | 11 | 16 | 6 | 10 | 418 | 14 |
| # | 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) | 1.95 | 1.51 | 0.38 | -6.65 | -6.83 | -5.48 | -13.88 | -13.09 | -0.1 | 1.07 | 3.2 |
| CEPS(Rs) | 3.07 | 2.93 | 3.43 | 0.02 | 0.32 | 2.18 | -6.55 | -6.13 | 5.57 | 5.17 | 8.12 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 28.94 | 28.77 | 70.67 | 64.03 | 57.2 | 51.72 | 37.85 | 24.8 | 24.67 | 119.34 | 122.55 |
| Core EBITDA Margin(%) | 30 | 29.97 | 32.27 | 24.29 | 32.77 | 31.55 | -2.58 | 21.51 | 40.78 | 38.04 | 35.65 |
| EBIT Margin(%) | 24.93 | 24.38 | 34.5 | 3.97 | 14.36 | 13.27 | -50.01 | 0.5 | 36.12 | 27.94 | 27.38 |
| Pre Tax Margin(%) | 16.29 | 10.02 | 1.59 | -34.32 | -19.46 | -25.14 | -161.95 | -69.36 | -3.83 | -4.49 | 15.88 |
| PAT Margin (%) | 10.09 | 6.59 | 1.46 | -20.47 | -18.06 | -14.62 | -119.92 | -60.91 | -0.22 | 2.91 | 7.55 |
| Cash Profit Margin (%) | 15.91 | 12.83 | 13.04 | 0.07 | 0.86 | 5.81 | -56.56 | -28.54 | 12 | 14.06 | 19.14 |
| ROA(%) | 1.52 | 1.07 | 0.21 | -3.2 | -3.36 | -2.63 | -6.53 | -6.28 | -0.05 | 0.68 | 1.69 |
| ROE(%) | 6.74 | 5.22 | 0.77 | -9.87 | -11.27 | -10.06 | -31 | -41.77 | -0.42 | 1.58 | 2.65 |
| ROCE(%) | 4.43 | 4.57 | 5.71 | 0.71 | 3 | 2.84 | -3.42 | 0.06 | 9.87 | 7.66 | 7.07 |
| Receivable days | 18.66 | 17.45 | 19.28 | 22.75 | 26.37 | 25.67 | 62.13 | 31.64 | 20.35 | 23.29 | 22.15 |
| Inventory Days | 12.45 | 9.26 | 11.6 | 12.3 | 8.53 | 6.62 | 16.28 | 7.6 | 3.92 | 3.78 | 3.74 |
| Payable days | 879.88 | 648.01 | 628.98 | 604.72 | 565.5 | 699.97 | 3136.1 | 1359.15 | 529.23 | 685.64 | 621.43 |
| PER(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 480.36 | 78.17 |
| Price/Book(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.31 | 2.04 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 4.64 | 4.99 | 4.63 | 3.96 | 3.47 | 3.43 | 11.88 | 7.29 | 3.27 | 14.57 | 6.96 |
| EV/Core EBITDA(x) | 15.07 | 16.29 | 10.04 | 16.16 | 10.42 | 10.17 | 89.01 | 22.18 | 6.76 | 37.27 | 17.86 |
| Net Sales Growth(%) | 0 | 18.16 | 15.19 | 23.53 | 16.47 | -0.87 | -69.13 | 85.56 | 116.03 | 22.62 | 15.48 |
| EBIT Growth(%) | 0 | 15.56 | 62.98 | -85.78 | 321.03 | -8.42 | -216.35 | 101.84 | 0 | -5.13 | 13.17 |
| PAT Growth(%) | 0 | -22.79 | -74.55 | -1834.71 | -2.75 | 19.78 | -153.28 | 5.74 | 99.2 | 1689.07 | 199.56 |
| EPS Growth(%) | 0 | -22.79 | -74.55 | -1834.71 | -2.75 | 19.78 | -153.28 | 5.74 | 99.2 | 1126.39 | 199.56 |
| Debt/Equity(x) | 2.76 | 3.69 | 1.59 | 1.86 | 2.13 | 2.31 | 3.41 | 5.95 | 5.77 | 0.34 | 0.37 |
| Current Ratio(x) | 0.32 | 0.76 | 0.12 | 0.28 | 0.33 | 0.24 | 0.21 | 0.36 | 0.42 | 0.65 | 1.43 |
| Quick Ratio(x) | 0.29 | 0.72 | 0.09 | 0.23 | 0.3 | 0.22 | 0.19 | 0.33 | 0.38 | 0.64 | 1.38 |
| Interest Cover(x) | 2.89 | 1.7 | 1.05 | 0.1 | 0.42 | 0.35 | -0.45 | 0.01 | 0.9 | 0.86 | 2.38 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | 0.18 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| Promoter | 77.53 | 77.53 | 77.53 | 77.53 | 77.53 | 77.53 | 77.53 | 77.53 | 77.53 |
| FII | 10.72 | 10.57 | 9.91 | 9.38 | 7.41 | 7.3 | 7.29 | 5.03 | 4.49 |
| DII | 9.34 | 9.56 | 9.67 | 9.65 | 10.7 | 10.8 | 10.76 | 12.46 | 12.51 |
| Public | 2.41 | 2.34 | 2.89 | 3.44 | 4.36 | 4.37 | 4.43 | 4.98 | 5.46 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 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 |
|---|---|---|---|---|---|---|---|---|---|
| Promoter | 17.25 | 17.25 | 17.25 | 17.25 | 17.25 | 17.25 | 17.25 | 17.25 | 17.25 |
| FII | 2.39 | 2.35 | 2.2 | 2.09 | 1.65 | 1.62 | 1.62 | 1.12 | 1 |
| DII | 2.08 | 2.13 | 2.15 | 2.15 | 2.38 | 2.4 | 2.39 | 2.77 | 2.78 |
| Public | 0.54 | 0.52 | 0.64 | 0.77 | 0.97 | 0.97 | 0.98 | 1.11 | 1.22 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 22.25 | 22.25 | 22.25 | 22.25 | 22.25 | 22.25 | 22.25 | 22.25 | 22.25 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +15% | +45% | +12% | +13% |
| Operating Profit CAGR | +15% | +54% | +15% | +16% |
| PAT CAGR | +196% | — | — | +10% |
| Share Price CAGR | -39% | — | — | — |
| ROE Average | +3% | +1% | -14% | -8% |
| ROCE Average | +7% | +8% | +4% | +4% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| Promoter | 77.53 | 77.53 | 77.53 | 77.53 | 77.53 | 77.53 | 77.53 | 77.53 | 77.53 |
| FII | 10.72 | 10.57 | 9.91 | 9.38 | 7.41 | 7.3 | 7.29 | 5.03 | 4.49 |
| DII | 9.34 | 9.56 | 9.67 | 9.65 | 10.7 | 10.8 | 10.76 | 12.46 | 12.51 |
| Public | 22.47 | 22.47 | 22.47 | 22.47 | 22.47 | 22.47 | 22.47 | 22.47 | 22.47 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 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 |
|---|---|---|---|---|---|---|---|---|---|
| Promoter | 17.25 | 17.25 | 17.25 | 17.25 | 17.25 | 17.25 | 17.25 | 17.25 | 17.25 |
| FII | 2.39 | 2.35 | 2.2 | 2.09 | 1.65 | 1.62 | 1.62 | 1.12 | 1 |
| DII | 2.08 | 2.13 | 2.15 | 2.15 | 2.38 | 2.4 | 2.39 | 2.77 | 2.78 |
| Public | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 22.25 | 22.25 | 22.25 | 22.25 | 22.25 | 22.25 | 22.25 | 22.25 | 22.25 |
* 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.