EIHOTEL Financial Statements

EIHOTEL Half Yearly Results

Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2021 Mar-2020 Mar-2018 Mar-2017
Growth matrix (%)        
Revenue growth (69) (0.10) 4.69 (8)
Op profit growth (201) (2.90) 14.50 (24)
EBIT growth (265) (27) 29.90 (13)
Net profit growth (348) (17) 73.80 (21)
Profitability ratios (%)        
OPM (59) 18.20 18.70 17.10
EBIT margin (74) 13.90 19 15.40
Net profit margin (74) 9.32 11.20 6.75
RoCE (9.20) 5.72 8.57 6.91
RoNW (3) 1.24 1.58 0.94
RoA (2.30) 0.96 1.26 0.76
Per share ratios ()        
EPS (6) 2.89 3.43 2.07
Dividend per share -- -- 0.90 0.90
Cash EPS (8) 0.04 1.08 (0.40)
Book value per share 49.60 54.90 50.40 48.60
Valuation ratios        
P/E (15) 22.30 45.50 57
P/CEPS (12) 1,566 144 (270)
P/B 1.87 1.18 3.09 2.43
EV/EBIDTA (26) 11.30 22.30 19.50
Payout (%)        
Dividend payout -- -- -- --
Tax payout (24) (0.50) (30) (28)
Liquidity ratios        
Debtor days 104 49.10 46.20 45.70
Inventory days 41.20 12.80 11.50 11.90
Creditor days (94) (67) (61) (49)
Leverage ratios        
Interest coverage 8.02 (4) (13) (13)
Net debt / equity 0.10 0.13 0.11 0.07
Net debt / op. profit (1) 1.44 1.09 0.78
Cost breakup ()        
Material costs (15) (12) (14) (15)
Employee costs (71) (29) (29) (28)
Other costs (73) (40) (38) (40)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2021 Mar-2020 Mar-2018 Mar-2017
Revenue 497 1,596 1,598 1,527
yoy growth (%) (69) (0.10) 4.69 (8)
Raw materials (75) (199) (225) (223)
As % of sales 15.10 12.50 14.10 14.60
Employee costs (352) (469) (461) (431)
As % of sales 70.80 29.40 28.80 28.20
Other costs (362) (637) (613) (612)
As % of sales 72.80 39.90 38.40 40.10
Operating profit (292) 290 299 261
OPM (59) 18.20 18.70 17.10
Depreciation (133) (146) (117) (128)
Interest expense (46) (56) (23) (18)
Other income 57.90 78.40 123 101
Profit before tax (412) 167 281 217
Taxes 100 (0.90) (86) (60)
Tax rate (24) (0.50) (30) (28)
Minorities and other 5.74 (16) (17) (15)
Adj. profit (306) 149 179 141
Exceptional items (2.50) (0.50) -- (38)
Net profit (370) 149 179 103
yoy growth (%) (348) (17) 73.80 (21)
NPM (74) 9.32 11.20 6.75
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2021 Mar-2020 Mar-2018 Mar-2017
Profit before tax (412) 167 281 217
Depreciation (133) (146) (117) (128)
Tax paid 100 (0.90) (86) (60)
Working capital (13) 74.20 23.90 67.70
Other operating items -- -- -- --
Operating cashflow (457) 93.50 102 96.10
Capital expenditure 101 (133) (842) (1,433)
Free cash flow (356) (39) (740) (1,337)
Equity raised 5,837 5,354 5,090 5,059
Investments 276 257 80.10 33.60
Debt financing/disposal 374 32.10 264 124
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash 6,132 5,605 4,694 3,880
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2021 Mar-2020 Mar-2019 Mar-2018
Equity capital 125 114 114 114
Preference capital -- -- -- --
Reserves 2,979 3,022 2,879 2,768
Net worth 3,104 3,137 2,993 2,883
Minority interest
Debt 510 647 550 502
Deferred tax liabilities (net) 202 199 254 233
Total liabilities 3,911 4,083 3,886 3,688
Fixed assets 3,054 3,137 2,707 2,695
Intangible assets
Investments 411 459 428 327
Deferred tax asset (net) 168 61.50 78.80 46.30
Net working capital 71.40 196 431 444
Inventories 51.40 61 59.80 51.10
Inventory Days 37.70 13.90 -- 11.70
Sundry debtors 77.80 206 248 224
Debtor days 57.10 47 -- 51.10
Other current assets 324 350 558 591
Sundry creditors (186) (222) (244) (257)
Creditor days 136 50.70 -- 58.60
Other current liabilities (196) (199) (191) (166)
Cash 206 229 241 176
Total assets 3,911 4,083 3,886 3,688
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2022 Sep-2021 Mar-2021 Sep-2020 Mar-2020
Gross Sales 659 326 392 102 920
Excise Duty -- -- -- -- --
Net Sales 659 326 392 102 920
Other Operating Income -- -- -- -- --
Other Income 81.40 32.50 25.70 27.80 44.40
Total Income 741 359 418 129 964
Total Expenditure ** 569 464 468 384 682
PBIDT 171 (106) (51) (255) 282
Interest 16.20 18.70 15.10 26.40 27.80
PBDT 155 (124) (66) (281) 254
Depreciation 61.20 63.10 61.10 68.20 73.30
Minority Interest Before NP -- -- -- -- --
Tax 10.20 5.01 7.78 (0.10) 35.80
Deferred Tax 27.10 (41) (30) (78) 9.63
Reported Profit After Tax 56.70 (152) (105) (271) 136
Minority Interest After NP 3.79 (1.40) -- (5.70) 12.70
Net Profit after Minority Interest 52.90 (150) (105) (265) 123
Extra-ordinary Items 55.20 -- -- (2.50) --
Adjusted Profit After Extra-ordinary item (2.40) (150) (105) (263) 123
EPS (Unit Curr.) 0.85 (2.40) -- (4.60) 2.15
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 125 125 125 114 114
Public Shareholding (Number) -- -- -- -- --
Public Shareholding (%) -- -- -- -- --
Pledged/Encumbered - No. of Shares -- -- -- -- --
Pledged/Encumbered - % in Total Promoters Holding -- -- -- -- --
Pledged/Encumbered - % in Total Equity -- -- -- -- --
Non Encumbered - No. of Shares -- -- -- -- --
Non Encumbered - % in Total Promoters Holding -- -- -- -- --
Non Encumbered - % in Total Equity -- -- -- -- --
PBIDTM(%) 26 (32) (13) (250) 30.70
PBDTM(%) -- -- -- -- --
PATM(%) 8.59 (47) (27) (266) 14.80
Open ZERO Brokerage Demat Account
Open Demat Account

  • 0

    Per Order for ETF & Mutual Funds Brokerage

  • 20

    Per Order for Delivery, Intraday, F&O, Currency & Commodity