Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹6694 Cr.
Stock P/E
128.4
P/B
9.2
Current Price
₹92.5
Book Value
₹ 10
Face Value
1
52W High
₹118.6
52W Low
₹ 62.3
Dividend Yield
0%

Waterways Leisure Overview

Business

Waterways Leisure Tourism Ltd., operating under the brand name Cordelia Cruises, is an Indian company engaged in the leisure and tourism sector, specifically focusing on cruise line operations. Its core business model revolves around providing premium cruise experiences primarily within Indian coastal waters and to nearby international destinations. The company makes money by selling cruise tickets, offering various onboard services (food, beverages, entertainment, spa, casino), and facilitating shore excursions. It caters to a growing segment of Indian travelers seeking luxury and unique vacation experiences.

Revenue Mix

The primary revenue segment for Waterways Leisure Tourism Ltd. is "Cruise Operations." This includes revenue generated from:

Ticket Sales: The base fare for various cabin categories and itineraries.

Onboard Spending: Sales of food, beverages, retail items, entertainment packages, spa treatments, casino gaming, and other ancillary services.

Shore Excursions: Revenue from curated tours and activities offered at port stops.

As a pure-play cruise operator, detailed breakdowns beyond these categories are typically not disclosed without specific financial reports.

Industry

The company operates in the nascent but rapidly growing Indian cruise tourism industry, which is a niche within the broader travel and tourism sector. Globally, the cruise industry is mature and dominated by a few large international players. In India, Waterways Leisure Tourism Ltd., through Cordelia Cruises, holds a significant position as one of the first and leading domestic premium cruise line operators. It is positioned to cater specifically to the Indian market's preferences and budget sensitivities, providing an alternative to international cruise lines that may visit Indian ports but are not based for domestic circuits. Its "first-mover" status in premium domestic cruising gives it a competitive edge in brand recognition and market understanding.

MOAT

First-Mover Advantage & Brand Recognition: Cordelia Cruises has established itself as India's premier domestic cruise line, benefiting from being an early entrant in a relatively untapped market. This has helped build a recognizable brand among Indian consumers.

Capital Intensity: Operating cruise ships requires substantial capital investment in acquisition/leasing, maintenance, and operational infrastructure, creating a significant barrier to entry for potential competitors.

Operational Expertise: Developing and executing complex cruise itineraries, managing port logistics, and catering to the specific demands of the Indian market builds operational know-how that is difficult to replicate quickly.

Established Routes & Port Relations: Building relationships with various ports and establishing reliable itineraries takes time and investment, forming a logistical advantage.

Growth Drivers

Rising Disposable Incomes: India's growing middle and affluent classes are increasingly seeking experiential and luxury travel options.

Growing Domestic Tourism: Increased focus and preference for domestic travel experiences.

Aspiration for Unique Experiences: Cruises offer a distinct travel experience compared to traditional land-based holidays, appealing to a segment looking for novelty.

Government Support: Potential government initiatives to promote cruise tourism and improve port infrastructure could further boost growth.

Fleet Expansion & New Itineraries: Addition of more ships and introduction of new domestic and short-haul international routes can drive capacity and revenue growth.

Risks

Economic Downturns: Discretionary spending on luxury travel is highly sensitive to economic conditions and consumer confidence.

Health Crises: Pandemics (like COVID-19) can severely impact the cruise industry due to health concerns, travel restrictions, and negative public perception.

High Operational Costs: Fuel price volatility, maintenance, and staffing costs can significantly impact profitability.

Competition: Increasing competition from international cruise lines or new domestic entrants could put pressure on pricing and market share.

Environmental & Regulatory Risks: Strict environmental regulations, compliance costs, and potential for negative publicity related to environmental impact.

Safety Incidents: Any major safety incident or operational mishap can severely damage brand reputation and demand.

Infrastructure Dependence: Reliance on adequate port infrastructure and government support for development.

Management & Ownership

Waterways Leisure Tourism Ltd. is typically driven by its promoters and a professional management team. While specific names are not publicly detailed here, companies in this sector in India are often founder/family-led with a vision to develop a specific niche. The quality of management is critical for navigating the capital-intensive and operationally complex cruise industry, especially concerning fleet expansion, itinerary planning, customer service, and risk management. The ownership structure is generally concentrated among the promoters, common for a company pioneering a new segment in the Indian market.

Outlook

Waterways Leisure Tourism Ltd. operates in a promising yet challenging sector. The bull case rests on India's burgeoning middle class, rising disposable incomes, and the growing appetite for unique leisure experiences, positioning Cordelia Cruises to capture a significant share of the domestic premium cruise market. Potential government support for port development and maritime tourism could further accelerate growth. The bear case highlights the industry's susceptibility to economic downturns, health crises, and high operational costs. Intense competition, regulatory changes, and the significant capital expenditure required for fleet expansion also pose material risks. Overall, the company benefits from its first-mover advantage and strong brand recognition in the Indian domestic cruise market but must skillfully manage operational complexities, capital allocation, and external risks to sustain long-term profitability and growth.

Waterways Leisure Share Price

Live · BSE / NSE · Inception: 2020
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Waterways Leisure Quarterly Results

#(Fig in Cr.) Jun 2025 Sep 2025 Jun 2026 Sep 2026
Net Sales 176 102 190 133
Other Income 1 4 2 18
Total Income 177 106 192 151
Total Expenditure 121 108 145 123
Operating Profit 56 -2 47 28
Interest 1 1 4 9
Depreciation 7 8 9 10
Exceptional Income / Expenses 0 0 0 49
Profit Before Tax 47 -11 33 59
Provision for Tax 13 -3 10 1
Profit After Tax 35 -9 23 58
Adjustments 0 0 0 0
Profit After Adjustments 35 -9 23 58
Adjusted Earnings Per Share 0.5 -0.1 0.3 0.8

Waterways Leisure Profit & Loss

#(Fig in Cr.) Mar 2024 Mar 2025 Mar 2026 TTM
Net Sales 444 591 580 601
Other Income 8 7 7 25
Total Income 452 598 587 626
Total Expenditure 337 377 465 497
Operating Profit 115 220 122 129
Interest 39 43 13 15
Depreciation 184 63 30 34
Exceptional Income / Expenses -14 76 0 49
Profit Before Tax -123 190 78 128
Provision for Tax 0 21 26 21
Profit After Tax -123 168 52 107
Adjustments 0 0 0 0
Profit After Adjustments -123 168 52 107
Adjusted Earnings Per Share -1.9 2.6 0.8 1.5

Waterways Leisure Balance Sheet

#(Fig in Cr.) Mar 2024 Mar 2025 Mar 2026
Shareholder's Funds -118 33 80
Minority's Interest 0 0 0
Borrowings 0 0 52
Other Non-Current Liabilities 243 21 12
Total Current Liabilities 274 194 197
Total Liabilities 399 247 342
Fixed Assets 318 91 75
Other Non-Current Assets 39 8 164
Total Current Assets 43 149 103
Total Assets 399 247 342

Waterways Leisure Cash Flow

#(Fig in Cr.) Mar 2024 Mar 2025 Mar 2026
Opening Cash & Cash Equivalents 8 17 33
Cash Flow from Operating Activities 230 130 -96
Cash Flow from Investing Activities -75 -66 10
Cash Flow from Financing Activities -146 -48 59
Net Cash Inflow / Outflow 9 16 -27
Closing Cash & Cash Equivalent 17 33 5

Waterways Leisure Ratios

# Mar 2024 Mar 2025 Mar 2026
Earnings Per Share (Rs) -1.9 2.6 0.8
CEPS(Rs) 0.95 3.57 1.27
DPS(Rs) 0 0 0
Book NAV/Share(Rs) -1.83 0.51 1.23
Core EBITDA Margin(%) 22.99 30.5 15.77
EBIT Margin(%) -17.97 33.32 12.59
Pre Tax Margin(%) -26.37 27.12 10.74
PAT Margin (%) -26.38 24.06 7.15
Cash Profit Margin (%) 13.22 33.07 11.34
ROA(%) -30.74 52.02 17.7
ROE(%) 0 0 92.3
ROCE(%) 0 0 74.77
Receivable days 1.43 1.26 1.98
Inventory Days 7.69 4.17 3.03
Payable days 0 0 0
PER(x) 0 0 0
Price/Book(x) 0 0 0
Dividend Yield(%) 0 0 0
EV/Net Sales(x) 0.12 0.11 0.28
EV/Core EBITDA(x) 0.46 0.28 1.32
Net Sales Growth(%) 0 33 -1.84
EBIT Growth(%) 0 378.55 -60.62
PAT Growth(%) 0 237.03 -69
EPS Growth(%) 0 237.03 -69.22
Debt/Equity(x) -0.04 0.93 1.27
Current Ratio(x) 0.16 0.77 0.52
Quick Ratio(x) 0.12 0.74 0.49
Interest Cover(x) -2.14 5.37 6.81
Total Debt/Mcap(x) 0 0 0

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR -2% — — —
Operating Profit CAGR -45% — — —
PAT CAGR -69% — — —
Share Price CAGR — — — —
ROE Average +92% +31% +31% +31%
ROCE Average +75% +25% +25% +25%

Waterways Leisure Shareholding Pattern

Latest · Sep 2026
100% held
Promoters 89.35 %
FII 2.73 %
DII (MF + Insurance) 0.34 %
Public (retail) 7.59 %
# Jun 2026 Sep 2026
Promoter 89.3589.35
FII 6.412.73
DII 1.090.34
Public 3.157.59
Others 00
Total 100100

Waterways Leisure Peer Comparison

Travel Services Edit Columns

Waterways Leisure Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Waterways Leisure Pros & Cons

Pros

  • Company has a good return on equity (ROE) track record: 3 Years ROE 31%

Cons

  • Stock is trading at 9.2 times its book value.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp