Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹3433 Cr.
Stock P/E
6
P/B
1.6
Current Price
₹154.4
Book Value
₹ 98.5
Face Value
1
52W High
₹216.4
52W Low
₹ 127.3
Dividend Yield
0%

Samhi Hotels Overview

Business

Samhi Hotels Ltd. is one of India's leading hotel asset owners. The company's core business model involves acquiring, developing, and owning hotels primarily in the upscale and mid-scale segments. Instead of operating these hotels themselves, Samhi partners with renowned global hotel operators such as Marriott International, Hyatt Hotels, and InterContinental Hotels Group (IHG). These operators manage the properties under their respective brands (e.g., Courtyard by Marriott, Hyatt Regency, Holiday Inn Express). Samhi makes money primarily through room revenue, food & beverage sales, and other ancillary services generated by its owned hotels, retaining the majority of the revenue after paying management fees to the operators.

Revenue Mix

As an asset owner, Samhi's revenue is primarily derived from its portfolio of owned hotels. While specific breakdowns are not provided without financial statements, the revenue mix typically includes:

Room Revenue: The largest component, generated from guest accommodation.

Food & Beverage (F&B) Sales: Revenue from restaurants, bars, in-room dining, and banquet facilities.

Other Services: Income from laundry, business centers, spa/fitness facilities, etc.

The company generally focuses on business and leisure travelers in key metropolitan areas and business hubs across India.

Industry

The Indian hotel industry is dynamic, growing, and subject to economic cycles. It is characterized by a mix of independent hotels, domestic chains, and international brands. Samhi Hotels is positioned as a significant player in the branded upscale and mid-scale hotel ownership segment. Its strategy of partnering with global operators for branding, distribution, and management distinguishes it from pure operators or smaller, independent asset owners. The company focuses on acquiring or developing properties in prime urban locations, benefiting from the brand power and operational expertise of its international partners.

MOAT

Scale and Portfolio Quality: Samhi has built a substantial portfolio of properties in strategic locations across major Indian cities, offering economies of scale in areas like procurement and financing.

Strong Brand Partnerships: Its key competitive advantage lies in its strategic alliances with leading global hotel brands (e.g., Marriott, Hyatt, IHG). These partnerships provide access to strong brand recall, global distribution networks, loyalty programs, and high operational standards, which are crucial for attracting both business and leisure travelers.

Asset Management Expertise: The company possesses expertise in identifying, acquiring, developing, and managing hotel assets to optimize their performance, even while relying on third-party operators.

Growth Drivers

Economic Growth & Urbanization: India's sustained economic growth, increasing disposable incomes, and rapid urbanization are driving both business and leisure travel.

Increased Tourism: Growth in domestic tourism and a recovery/growth in international tourist arrivals will boost demand for hotel rooms.

Infrastructure Development: Improved connectivity and development of new business hubs will create demand for hotels in new and existing markets.

Portfolio Expansion & Optimization: Strategic acquisitions of new properties and optimizing the performance (occupancy, RevPAR) of existing assets will drive revenue growth.

Leveraging Brand Affiliations: Benefits from the global marketing efforts, loyalty programs, and distribution reach of its international operating partners.

Risks

Cyclicality: The hotel industry is highly cyclical and sensitive to economic downturns, pandemics, geopolitical events, and changes in discretionary spending.

High Capital Intensity & Debt: Owning hotel assets is capital-intensive, often leading to significant debt on the balance sheet, making the company vulnerable to interest rate fluctuations.

Operational Dependence: Reliance on third-party operators means performance is partly dependent on the effectiveness of these partners.

Competition: Intense competition from other hotel chains, independent hotels, and alternative accommodation providers in various segments.

Regulatory & Environmental Risks: Changes in land use policies, licensing requirements, taxation, and environmental regulations can impact operations and development.

Management & Ownership

Samhi Hotels Ltd. is promoted by its founder, who typically brings significant experience in the hospitality and real estate sectors. The management team generally comprises seasoned professionals with expertise in hotel asset management, finance, and corporate strategy. Post its initial public offering (IPO), the ownership structure typically includes the promoter group, institutional investors (domestic and foreign), and a public float, reflecting a mix of strategic long-term holders and market participants.

Outlook

Samhi Hotels is strategically positioned to benefit from the long-term growth trajectory of India's hospitality sector, driven by favorable macroeconomic trends and increasing travel demand. Its asset-heavy model, coupled with partnerships with strong global brands, provides a robust foundation for capturing market share in the upscale and mid-scale segments. The company's ability to optimize its existing portfolio and pursue value-accretive acquisitions will be key to its success. However, the business is inherently susceptible to economic downturns, high capital expenditure, and debt servicing challenges, which could impact profitability and cash flow. Managing its capital structure effectively and adapting to market demand shifts will be crucial for sustained performance.

Samhi Hotels Share Price

Live · BSE / NSE · Inception: 2010
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Samhi Hotels Quarterly Results

#(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 279 248 262 292 319 272 293 338 345 305
Other Income 11 7 5 2 5 15 3 4 9 3
Total Income 290 254 267 294 323 287 296 342 353 308
Total Expenditure 194 165 170 183 196 182 186 216 233 207
Operating Profit 96 89 97 112 128 106 110 126 120 101
Interest 58 54 55 60 54 51 43 40 37 38
Depreciation 32 30 29 29 29 29 30 30 38 31
Exceptional Income / Expenses 4 0 0 0 -19 0 84 -1 24 0
Profit Before Tax 11 6 14 23 26 26 122 55 69 33
Provision for Tax -1 -1 -0 -0 -23 4 20 7 -330 8
Profit After Tax 11 6 14 23 49 22 102 48 399 25
Adjustments 0 -2 -1 -0 -3 -5 -10 -9 -46 -7
Profit After Adjustments 11 4 13 23 46 17 92 40 354 18
Adjusted Earnings Per Share 0.5 0.2 0.6 1 2.1 0.8 4.2 1.8 15.9 0.8

Samhi Hotels Profit & Loss

#(Fig in Cr.) Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026 TTM
Net Sales 323 392 471 606 170 323 739 957 1121 1248 1281
Other Income 38 28 19 49 10 15 47 38 18 31 19
Total Income 362 420 490 654 179 337 785 995 1139 1279 1299
Total Expenditure 279 338 382 456 239 311 501 691 713 816 842
Operating Profit 83 82 108 199 -60 26 285 304 425 463 457
Interest 126 171 226 235 309 350 546 362 222 171 158
Depreciation 103 114 122 126 112 101 96 114 116 127 129
Exceptional Income / Expenses 0 0 -63 -140 -1 -18 19 -73 -19 108 107
Profit Before Tax -146 -203 -303 -302 -482 -443 -339 -244 68 273 279
Provision for Tax -26 -18 0 -2 -4 0 0 -10 -25 -299 -295
Profit After Tax -120 -186 -303 -300 -478 -443 -339 -235 93 572 574
Adjustments 14 0 0 0 0 0 0 0 -7 -69 -72
Profit After Adjustments -106 -185 -303 -300 -478 -443 -339 -235 86 503 504
Adjusted Earnings Per Share -14.2 -24.7 -40.5 -39.3 -62.6 -58.1 -39.7 -10.7 3.9 22.6 22.7

Samhi Hotels Balance Sheet

#(Fig in Cr.) Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Shareholder's Funds 985 879 538 282 -195 -639 -808 1039 1142 2182
Minority's Interest 120 39 0 0 0 0 0 0 0 104
Borrowings 1245 1632 1992 1864 1871 2374 2055 1560 1963 1509
Other Non-Current Liabilities 79 94 108 95 90 246 82 112 188 -94
Total Current Liabilities 142 293 213 366 722 405 934 735 350 411
Total Liabilities 2571 2936 2851 2608 2488 2387 2263 3445 3643 4112
Fixed Assets 2146 2410 2538 2271 2177 2027 1901 2936 3192 3474
Other Non-Current Assets 207 266 126 149 88 99 115 228 246 306
Total Current Assets 218 261 180 181 216 224 240 281 205 332
Total Assets 2571 2936 2851 2608 2488 2387 2263 3445 3643 4112

Samhi Hotels Cash Flow

#(Fig in Cr.) Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Opening Cash & Cash Equivalents 45 40 63 45 75 145 151 119 132 63
Cash Flow from Operating Activities 52 76 101 162 22 26 217 275 357 407
Cash Flow from Investing Activities 22 -389 -150 -9 42 -3 68 -57 -260 -200
Cash Flow from Financing Activities -79 336 31 -124 6 -17 -319 -212 -182 -112
Net Cash Inflow / Outflow -5 23 -18 30 70 6 -33 5 -85 95
Closing Cash & Cash Equivalent 40 63 45 75 145 151 119 132 63 159

Samhi Hotels Ratios

# Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Earnings Per Share (Rs) -14.19 -24.72 -40.51 -39.32 -62.64 -58.12 -39.68 -10.66 3.87 22.64
CEPS(Rs) -2.31 -9.49 -24.18 -22.77 -47.98 -44.93 -28.4 -5.5 9.41 31.45
DPS(Rs) 0 0 0 0 0 0 0 0 0 0
Book NAV/Share(Rs) 130.76 116.35 70.75 36.01 -26.64 -84.76 -94.96 46.3 50.72 97.51
Core EBITDA Margin(%) 13.75 13.85 18.93 24.77 -40.92 3.54 32.19 27.84 36.33 34.57
EBIT Margin(%) -6.24 -8.19 -16.41 -11.07 -101.88 -28.8 28.1 12.28 25.88 35.54
Pre Tax Margin(%) -45.31 -51.75 -64.36 -49.8 -283.94 -137.33 -45.84 -25.5 6.05 21.84
PAT Margin (%) -37.19 -47.29 -64.45 -49.51 -281.71 -137.34 -45.84 -24.51 8.26 45.84
Cash Profit Margin (%) -5.35 -18.11 -38.48 -28.68 -215.79 -106.17 -32.81 -12.63 18.59 55.99
ROA(%) -4.68 -6.74 -10.49 -10.99 -18.75 -18.19 -14.56 -8.22 2.61 14.75
ROE(%) -12.27 -20.05 -43.3 -74.54 -1336.32 0 0 -225.14 8.65 34.79
ROCE(%) -0.88 -1.29 -2.92 -2.69 -7.56 -4.48 10.82 4.7 9.08 12.38
Receivable days 15.57 19.03 22.66 19.59 55.55 24.16 18.79 21.31 20.83 19.77
Inventory Days 4.01 3.42 3.33 2.83 8.06 3.05 1.43 1.4 1.33 1.21
Payable days 369.22 398.46 441.67 419.59 1657.9 1240.7 826.43 677.68 502.15 352.18
PER(x) 0 0 0 0 0 0 0 0 36.4 5.65
Price/Book(x) 0 0 0 0 0 0 0 4.57 2.77 1.31
Dividend Yield(%) 0 0 0 0 0 0 0 0 0 0
EV/Net Sales(x) 3.81 4.24 4.31 3.34 13.21 7.56 3.48 6.87 4.61 3.49
EV/Core EBITDA(x) 14.88 20.18 18.69 10.17 -37.51 93.64 9.02 21.61 12.16 9.42
Net Sales Growth(%) 0 21.4 19.98 28.65 -72 90.32 128.84 29.63 17.04 11.36
EBIT Growth(%) 0 -59.47 -140.26 13.17 -157.63 46.2 323.31 -43.37 146.73 52.89
PAT Growth(%) 0 -54.35 -63.52 1.17 -59.32 7.22 23.61 30.71 139.46 517.86
EPS Growth(%) 0 -74.21 -63.86 2.95 -59.32 7.22 31.72 73.12 136.24 485.86
Debt/Equity(x) 1.34 2.07 3.9 7.64 -11.75 -4.01 -3.32 2.04 1.9 0.79
Current Ratio(x) 1.54 0.89 0.85 0.49 0.3 0.55 0.26 0.38 0.59 0.81
Quick Ratio(x) 1.51 0.88 0.82 0.48 0.3 0.55 0.25 0.38 0.58 0.8
Interest Cover(x) -0.16 -0.19 -0.34 -0.29 -0.56 -0.27 0.38 0.33 1.3 2.59
Total Debt/Mcap(x) 0 0 0 0 0 0 0 0.45 0.68 0.6

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +11% +19% +49% —
Operating Profit CAGR +9% +18% — —
PAT CAGR +515% — — —
Share Price CAGR -23% +1% — —
ROE Average +35% -61% -36% -167%
ROCE Average +12% +9% +7% +2%

Samhi Hotels Shareholding Pattern

Latest · Jun 2026
100% held
Promoters 0 %
FII 44.62 %
DII (MF + Insurance) 17.35 %
Public (retail) 38.03 %
# Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Promoter 0000000000
FII 69.4863.458.3754.7551.9447.4745.8744.1444.2944.62
DII 16.617.8119.6818.5513.9615.0516.4818.0716.3917.35
Public 13.9218.7921.9526.6934.0937.4837.6537.7939.3238.03
Others 0000000000
Total 100100100100100100100100100100

Samhi Hotels Peer Comparison

Hotel, Resort & Restaurants Edit Columns

Samhi Hotels Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Samhi Hotels Pros & Cons

Pros

  • Debtor days have improved from 502.15 to 352.18days.
  • Company has reduced debt.

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend.
  • Promoter holding is low: 0%.
  • Company has a low return on equity of -61% 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