Hotel, Resort & Restaurants · Founded 2010 · www.samhi.co.in · BSE 543984 · NSE SAMHI · ISIN INE08U801020
No Notes Added Yet
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.
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 | 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 |
| #(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 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 11% | 19% | 49% | 0% |
| Operating Profit CAGR | 9% | 18% | 0% | 0% |
| PAT CAGR | 515% | 0% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -23% | 1% | NA% | NA% |
| ROE Average | 35% | -61% | -36% | -167% |
| ROCE Average | 12% | 9% | 7% | 2% |
| #(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 |
| #(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 |
| # | 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 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| FII | 69.48 | 63.4 | 58.37 | 54.75 | 51.94 | 47.47 | 45.87 | 44.14 | 44.29 | 44.62 |
| DII | 16.6 | 17.81 | 19.68 | 18.55 | 13.96 | 15.05 | 16.48 | 18.07 | 16.39 | 17.35 |
| Public | 13.92 | 18.79 | 21.95 | 26.69 | 34.09 | 37.48 | 37.65 | 37.79 | 39.32 | 38.03 |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| FII | 15.15 | 13.95 | 12.84 | 12.05 | 11.49 | 10.5 | 10.15 | 9.76 | 9.84 | 9.91 |
| DII | 3.62 | 3.92 | 4.33 | 4.08 | 3.09 | 3.33 | 3.65 | 4 | 3.64 | 3.85 |
| Public | 3.04 | 4.13 | 4.83 | 5.87 | 7.54 | 8.29 | 8.33 | 8.36 | 8.73 | 8.45 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 21.8 | 22.01 | 22.01 | 22.01 | 22.12 | 22.12 | 22.12 | 22.12 | 22.21 | 22.21 |
| # | 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% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| FII | 69.48 | 63.4 | 58.37 | 54.75 | 51.94 | 47.47 | 45.87 | 44.14 | 44.29 | 44.62 |
| DII | 16.6 | 17.81 | 19.68 | 18.55 | 13.96 | 15.05 | 16.48 | 18.07 | 16.39 | 17.35 |
| Public | 13.92 | 18.79 | 21.95 | 26.69 | 34.09 | 37.48 | 37.65 | 37.79 | 39.32 | 38.03 |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| FII | 15.15 | 13.95 | 12.84 | 12.05 | 11.49 | 10.5 | 10.15 | 9.76 | 9.84 | 9.91 |
| DII | 3.62 | 3.92 | 4.33 | 4.08 | 3.09 | 3.33 | 3.65 | 4 | 3.64 | 3.85 |
| Public | 3.04 | 4.13 | 4.83 | 5.87 | 7.54 | 8.29 | 8.33 | 8.36 | 8.73 | 8.45 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 21.8 | 22.01 | 22.01 | 22.01 | 22.12 | 22.12 | 22.12 | 22.12 | 22.21 | 22.21 |
* 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.