INDHOTEL Financial Statements

INDHOTEL Annual Results

Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2022 Mar-2021 Mar-2020 Mar-2019
Growth matrix (%)        
Revenue growth 94 (65) (1.10) 9.95
Op profit growth (212) (137) 16.60 23.80
EBIT growth (125) (187) 18.90 35.80
Net profit growth (66) (303) 23.60 184
Profitability ratios (%)        
OPM 13.20 (23) 21.70 18.40
EBIT margin 5.03 (39) 15.60 13
Net profit margin (8.10) (46) 7.94 6.36
RoCE 1.40 (6) 7.76 7.39
RoNW (1.20) (4.50) 2.04 1.68
RoA (0.60) (1.80) 0.99 0.90
Per share ratios ()        
EPS (1.60) (5.80) 2.95 2.06
Dividend per share 0.40 0.40 0.50 0.50
Cash EPS (4.60) (9.50) (0.40) (0.30)
Book value per share 49.70 30.70 36.60 36.60
Valuation ratios        
P/E (152) (18) 24.60 72.60
P/CEPS (52) (11) (173) (434)
P/B 4.80 3.50 1.98 4.09
EV/EBIDTA 65.30 (94) 11.90 22.40
Payout (%)        
Dividend payout -- -- -- --
Tax payout (13) (15) (13) (40)
Liquidity ratios        
Debtor days 28.40 59.10 25 26.30
Inventory days 11.60 21.60 7.12 6.72
Creditor days (53) (72) (41) (39)
Leverage ratios        
Interest coverage (0.40) 1.51 (2) (3.10)
Net debt / equity 0.38 1.47 0.96 0.48
Net debt / op. profit 6.67 (15) 4.33 2.51
Cost breakup ()        
Material costs (8.40) (9.10) (8.30) (9)
Employee costs (38) (57) (33) (33)
Other costs (41) (57) (37) (40)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2022 Mar-2021 Mar-2020 Mar-2019
Revenue 3,056 1,575 4,463 4,512
yoy growth (%) 94 (65) (1.10) 9.95
Raw materials (257) (144) (371) (404)
As % of sales 8.42 9.13 8.30 8.96
Employee costs (1,150) (894) (1,495) (1,471)
As % of sales 37.60 56.80 33.50 32.60
Other costs (1,244) (899) (1,630) (1,807)
As % of sales 40.70 57.10 36.50 40.10
Operating profit 405 (362) 968 830
OPM 13.20 (23) 21.70 18.40
Depreciation (406) (410) (404) (328)
Interest expense (428) (403) (341) (190)
Other income 155 165 132 83.40
Profit before tax (274) (1,009) 355 395
Taxes 35.80 155 (45) (157)
Tax rate (13) (15) (13) (40)
Minorities and other (25) (26) 3.65 42.20
Adj. profit (263) (880) 313 280
Exceptional items 15.60 160 41 6.58
Net profit (248) (720) 354 287
yoy growth (%) (66) (303) 23.60 184
NPM (8.10) (46) 7.94 6.36
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2022 Mar-2021 Mar-2020 Mar-2019
Profit before tax (274) (1,009) 355 395
Depreciation (406) (410) (404) (328)
Tax paid 35.80 155 (45) (157)
Working capital 1,242 (427) 136 (97)
Other operating items -- -- -- --
Operating cashflow 598 (1,691) 41.70 (187)
Capital expenditure 384 877 2,045 586
Free cash flow 982 (814) 2,086 399
Equity raised 10,721 8,488 8,113 8,004
Investments 484 56.60 91.40 (176)
Debt financing/disposal 1,121 5,555 3,706 1,381
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash 13,307 13,285 13,996 9,608
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2022 Mar-2021 Mar-2020 Mar-2019
Equity capital 142 119 119 119
Preference capital -- -- -- --
Reserves 6,920 3,530 4,238 4,229
Net worth 7,062 3,648 4,357 4,348
Minority interest
Debt 3,888 5,518 4,501 2,326
Deferred tax liabilities (net) 332 335 336 489
Total liabilities 11,876 10,136 9,958 7,963
Fixed assets 8,609 8,603 8,303 6,538
Intangible assets
Investments 1,967 1,483 1,427 1,335
Deferred tax asset (net) 403 375 226 182
Net working capital (291) (478) (312) (333)
Inventories 101 92.90 93.60 80.40
Inventory Days 12 21.50 7.66 6.50
Sundry debtors 255 220 290 321
Debtor days 30.50 50.90 23.70 26
Other current assets 812 843 1,013 998
Sundry creditors (433) (340) (422) (373)
Creditor days 51.70 78.80 34.50 30.20
Other current liabilities (1,026) (1,293) (1,287) (1,360)
Cash 1,188 154 316 241
Total assets 11,876 10,136 9,958 7,963
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2022 Mar-2021 Mar-2020 Mar-2019 Mar-2018
Gross Sales 3,056 1,575 4,463 4,512 4,104
Excise Duty -- -- -- -- --
Net Sales 3,056 1,575 4,463 4,512 4,104
Other Operating Income -- -- -- -- --
Other Income 171 325 195 132 84.20
Total Income 3,227 1,900 4,658 4,644 4,188
Total Expenditure ** 2,651 1,937 3,517 3,724 3,433
PBIDT 576 (37) 1,141 920 755
Interest 428 403 341 190 269
PBDT 148 (440) 800 730 485
Depreciation 406 410 404 328 301
Minority Interest Before NP -- -- -- -- --
Tax 2.51 1.01 169 179 138
Deferred Tax (38) (156) (124) (21) (17)
Reported Profit After Tax (222) (694) 351 245 63.20
Minority Interest After NP (17) (76) 9.32 9.30 2.65
Net Profit after Minority Interest (248) (720) 354 287 101
Extra-ordinary Items 15.50 160 23.40 3.66 5.59
Adjusted Profit After Extra-ordinary item (263) (880) 331 283 95.30
EPS (Unit Curr.) (2) (6.10) 2.98 2.41 0.91
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) 40 40 50 50 40
Equity 142 119 119 119 119
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(%) 18.80 (2.40) 25.60 20.40 18.40
PBDTM(%) 4.84 (28) 17.90 16.20 11.80
PATM(%) (7.30) (44) 7.86 5.42 1.54
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