WEBSITE BSE:544080 NSE : SHILINDORE 04 Nov, 00:00
Market Cap ₹258 Cr.
Stock P/E 24.4
P/B 4
Current Price ₹845.5
Book Value ₹ 210.7
Face Value 10
52W High ₹1438.5
Dividend Yield 0%
52W Low ₹ 604.7
Incorporated in April 1982, Sayaji Hotels Limited and the hotel business was initiated by the late Mr. Sajid R. Dhanani in 1987. With its first hotel in Baroda, followed by expansions in Indore, Pune, Bhopal, and Kolhapur, Sayaji Hotels has become a symbol of luxury and Indian hospitality. The company is known for its Barbeque-Nation chain of restaurants and offers a range of services, including modern amenities and business facilities. Much like the Banyan tree that represents the brand along with symbolizing strength, longevity, and a nurturing presence, It aims to be a welcoming haven for travelers. Hotels are differentiated by their design, culinary experiences, and impeccable service, reinterpreting the tradition of hospitality in a modern way to create unique experiences and lifelong memories.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 29 | 23 | 20 | 26 | 27 | 24 | 22 | 30 | 30 | 24 |
| Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Income | 29 | 23 | 20 | 26 | 27 | 24 | 22 | 30 | 30 | 24 |
| Total Expenditure | 22 | 19 | 19 | 20 | 19 | 19 | 18 | 22 | 22 | 19 |
| Operating Profit | 8 | 4 | 1 | 6 | 9 | 6 | 4 | 8 | 8 | 5 |
| Interest | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 1 | 1 |
| Depreciation | 2 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 5 | 2 | -1 | 4 | 5 | 2 | 1 | 5 | 5 | 2 |
| Provision for Tax | 1 | 3 | 0 | -1 | 0 | 1 | 1 | 1 | 1 | 1 |
| Profit After Tax | 4 | -1 | -1 | 5 | 5 | 2 | -0 | 5 | 4 | 2 |
| Adjustments | 0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | -0 | 0 |
| Profit After Adjustments | 4 | -1 | -1 | 5 | 5 | 2 | -0 | 5 | 4 | 2 |
| Adjusted Earnings Per Share | 12.8 | -3.5 | -4.9 | 16.1 | 15.9 | 5.4 | -0.1 | 14.9 | 14.5 | 5.9 |
| #(Fig in Cr.) | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|
| Net Sales | 0 | 0 | 0 | 96 | 106 | 106 |
| Other Income | 0 | 0 | 0 | 1 | 0 | 0 |
| Total Income | 0 | 0 | 0 | 97 | 106 | 106 |
| Total Expenditure | 0 | 0 | 0 | 77 | 80 | 81 |
| Operating Profit | -0 | -0 | -0 | 20 | 26 | 25 |
| Interest | 0 | 0 | 0 | 4 | 6 | 6 |
| Depreciation | 0 | 0 | 0 | 6 | 7 | 8 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | -0 | -0 | -0 | 9 | 13 | 13 |
| Provision for Tax | 0 | -0 | -0 | 2 | 3 | 4 |
| Profit After Tax | -0 | 0 | -0 | 7 | 11 | 11 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | -0 | 0 | -0 | 7 | 11 | 11 |
| Adjusted Earnings Per Share | -3.1 | 3.5 | -4.7 | 23.6 | 34.7 | 35.2 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 10% | 0% | 0% | 0% |
| Operating Profit CAGR | 30% | 0% | 0% | 0% |
| PAT CAGR | 57% | 0% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 7% | NA% | NA% | NA% |
| ROE Average | 18% | -56% | -67% | -67% |
| ROCE Average | 24% | -22% | -42% | -42% |
| #(Fig in Cr.) | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
| Shareholder's Funds | 0 | 0 | -0 | 52 | 62 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 0 | 0 | 0 | 0 | 13 |
| Other Non-Current Liabilities | 0 | -0 | -0 | 19 | 20 |
| Total Current Liabilities | 0 | 0 | 0 | 33 | 31 |
| Total Liabilities | 0 | 0 | 0 | 104 | 126 |
| Fixed Assets | 0 | 0 | 0 | 73 | 72 |
| Other Non-Current Assets | 0 | 0 | 0 | 18 | 43 |
| Total Current Assets | 0 | 0 | 0 | 13 | 11 |
| Total Assets | 0 | 0 | 0 | 104 | 126 |
| #(Fig in Cr.) | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 0 | 0 | 0 | 0 | 2 |
| Cash Flow from Operating Activities | -0 | -0 | -0 | 18 | 25 |
| Cash Flow from Investing Activities | 0 | 0 | 0 | -20 | -31 |
| Cash Flow from Financing Activities | 0 | 0 | 0 | 5 | 4 |
| Net Cash Inflow / Outflow | -0 | -0 | 0 | 2 | -2 |
| Closing Cash & Cash Equivalent | 0 | 0 | 0 | 2 | 0 |
| # | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
| Earnings Per Share (Rs) | -3.12 | 3.46 | -4.68 | 23.58 | 34.7 |
| CEPS(Rs) | -3.12 | 3.46 | -4.68 | 44.74 | 56.52 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 1.06 | 4.54 | -0.14 | 170.79 | 204.83 |
| Core EBITDA Margin(%) | 0 | 0 | 0 | 20.32 | 24.42 |
| EBIT Margin(%) | 0 | 0 | 0 | 14.17 | 18.56 |
| Pre Tax Margin(%) | 0 | 0 | 0 | 9.7 | 12.7 |
| PAT Margin (%) | 0 | 0 | 0 | 7.47 | 10 |
| Cash Profit Margin (%) | 0 | 0 | 0 | 14.17 | 16.3 |
| ROA(%) | -81.25 | 90.34 | -95.32 | 13.87 | 9.22 |
| ROE(%) | -294.34 | 123.57 | -212.73 | 27.61 | 18.48 |
| ROCE(%) | -107.55 | -36.43 | -127.19 | 37.54 | 23.87 |
| Receivable days | 0 | 0 | 0 | 11.22 | 11.91 |
| Inventory Days | 0 | 0 | 0 | 15.9 | 11.9 |
| Payable days | 0 | 0 | 0 | 32.55 | 72.55 |
| PER(x) | 0 | 0 | 0 | 19.76 | 30.34 |
| Price/Book(x) | 0 | 0 | 0 | 2.73 | 5.14 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 0 | 0 | 0 | 1.66 | 3.31 |
| EV/Core EBITDA(x) | -5.86 | -6.57 | -1.73 | 7.97 | 13.32 |
| Net Sales Growth(%) | 0 | 0 | 0 | 0 | 9.88 |
| EBIT Growth(%) | 0 | 10.53 | -427.45 | 0 | 43.89 |
| PAT Growth(%) | 0 | 210.9 | -235.26 | 0 | 47.15 |
| EPS Growth(%) | 0 | 210.9 | -235.26 | 603.86 | 47.15 |
| Debt/Equity(x) | 0 | 0 | -29 | 0.4 | 0.47 |
| Current Ratio(x) | 4.57 | 2.05 | 0.63 | 0.39 | 0.35 |
| Quick Ratio(x) | 4.57 | 2.05 | 0.63 | 0.27 | 0.27 |
| Interest Cover(x) | -28.5 | -25.5 | -44.83 | 3.17 | 3.17 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0.14 | 0.09 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|
| Promoter | 74.95 | 74.95 | 74.95 | 44.08 | 44.08 | 44.08 | 41.36 | 80.65 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 25.05 | 25.05 | 25.05 | 55.92 | 55.92 | 55.92 | 58.64 | 19.35 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|
| Promoter | 0.23 | 0.23 | 0.23 | 0.13 | 0.13 | 0.13 | 0.13 | 0.25 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.08 | 0.08 | 0.08 | 0.17 | 0.17 | 0.17 | 0.18 | 0.06 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
Pros
Cons
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Sell or Purchase Share (Tentative Price)
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | Listing Price | Listing Gain(%) | Current Price | Return (%) | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | Listing Price | Listing Gain(%) | Current Price | Return (%) | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | Listing Price | Listing Gain(%) | Current Price | Return (%) | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | Listing Price | Listing Gain(%) | Current Price | Return (%) | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | Listing Price | Listing Gain(%) | Current Price | Return (%) | Type | Exchange |
|---|
You May Also Know About
