KAMATHOTEL Financial Statements

Kamat Hotels (India) Profit & Loss Statement

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 (70) 11.70 8.48 (0.10)
Op profit growth (86) 26.80 (7.20) 36.50
EBIT growth (115) 31.30 (8.60) 80.30
Net profit growth (246) (113) (563) (205)
Profitability ratios (%)        
OPM 13.40 28.60 25.20 29.40
EBIT margin (11) 21 17.90 21.20
Net profit margin (55) 11.20 (97) 22.70
RoCE (2) 11.60 5.85 4.96
RoNW 6.44 (4.30) 70.30 46.70
RoA (2.50) 1.54 (7.90) 1.32
Per share ratios ()        
EPS (15) 10.30 -- 17.20
Dividend per share -- -- -- --
Cash EPS (22) 2.74 (89) 7.35
Book value per share (66) (51) (68) 11.60
Valuation ratios        
P/E (2) 1.69 -- 1.96
P/CEPS (1.30) 6.32 (1) 4.59
P/B (0.40) (0.30) (1.30) 2.91
EV/EBIDTA 50.70 7.45 12.70 11
Payout (%)        
Dividend payout -- -- -- --
Tax payout (20) 5.36 (63) 2.24
Liquidity ratios        
Debtor days 43.60 22.20 23.40 19.50
Inventory days 13.90 5.42 7.96 10.90
Creditor days (171) (56) (45) (76)
Leverage ratios        
Interest coverage 0.17 (1.30) (2.30) (1.40)
Net debt / equity (2.90) (3.60) (3.30) 21.90
Net debt / op. profit 51.40 6.97 10.80 11.40
Cost breakup ()        
Material costs (10) (9.20) (10) (8.90)
Employee costs (23) (26) (24) (23)
Other costs (53) (37) (40) (39)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2021 Mar-2020 Mar-2018 Mar-2017
Revenue 66 222 199 183
yoy growth (%) (70) 11.70 8.48 (0.10)
Raw materials (6.70) (20) (20) (16)
As % of sales 10.20 9.18 10.30 8.92
Employee costs (15) (57) (49) (42)
As % of sales 23.20 25.70 24.50 22.90
Other costs (35) (81) (80) (71)
As % of sales 53.20 36.60 40.10 38.80
Operating profit 8.85 63.40 50 53.90
OPM 13.40 28.60 25.20 29.40
Depreciation (18) (18) (23) (24)
Interest expense (42) (37) (16) (28)
Other income 1.50 1.41 8.40 8.80
Profit before tax (49) 9.33 19.80 10.70
Taxes 9.61 0.50 (12) 0.24
Tax rate (20) 5.36 (63) 2.24
Minorities and other -- -- -- --
Adj. profit (39) 9.83 7.32 10.90
Exceptional items 3.73 15.20 (200) 30.60
Net profit (36) 24.80 (192) 41.60
yoy growth (%) (246) (113) (563) (205)
NPM (55) 11.20 (97) 22.70
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2021 Mar-2020 Mar-2018 Mar-2017
Profit before tax (49) 9.33 19.80 10.70
Depreciation (18) (18) (23) (24)
Tax paid 9.61 0.50 (12) 0.24
Working capital (97) (73) (33) (2.10)
Other operating items -- -- -- --
Operating cashflow (154) (82) (49) (15)
Capital expenditure 140 (201) (256) (254)
Free cash flow (14) (282) (305) (269)
Equity raised 17.90 19.10 154 66.90
Investments 0.51 1.08 4.19 3.73
Debt financing/disposal 6.32 (141) (24) 13.70
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash 10.30 (403) (170) (185)
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 24.20 24.20 24.20 24.20
Preference capital -- -- -- --
Reserves (183) (147) (172) (189)
Net worth (159) (123) (148) (165)
Minority interest
Debt 470 458 495 547
Deferred tax liabilities (net) 38 38.80 45.20 45.60
Total liabilities 349 374 392 428
Fixed assets 362 378 375 386
Intangible assets
Investments 0.66 1.28 4.68 4.39
Deferred tax asset (net) 23 14.70 18.70 30
Net working capital (51) (37) (16) 1.37
Inventories 1.87 3.14 3.36 3.45
Inventory Days 10.30 5.16 -- 6.34
Sundry debtors 5.68 10.10 12.60 16.90
Debtor days 31.40 16.60 -- 31
Other current assets 80 76.60 78.90 85.90
Sundry creditors (25) (29) (21) (20)
Creditor days 138 46.90 -- 37.50
Other current liabilities (114) (98) (90) (84)
Cash 14.50 16.40 9.52 6.13
Total assets 349 374 392 428
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2022 Dec-2021 Sep-2021 Jun-2021 Mar-2021
Gross Sales 46.20 51.40 33.10 13.80 29.20
Excise Duty -- -- -- -- --
Net Sales 46.20 51.40 33.10 13.80 29.20
Other Operating Income -- -- -- -- --
Other Income 0.36 0.32 0.24 0.23 0.55
Total Income 46.60 51.70 33.40 14 29.70
Total Expenditure ** 32.90 34.10 25.20 16.10 21.40
PBIDT 13.70 17.60 8.18 (2) 8.30
Interest 13.30 12.50 13.10 11.60 10.90
PBDT 0.33 5.14 (4.90) (14) (2.60)
Depreciation 4.19 4.26 4.26 4.31 4.29
Minority Interest Before NP -- -- -- -- --
Tax -- 0.01 -- -- --
Deferred Tax (1.10) (0.40) (2.30) (3.60) (1.40)
Reported Profit After Tax (2.80) 1.25 (6.80) (14) (5.50)
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest (2.80) 1.25 (6.80) (14) (5.50)
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item (2.80) 1.25 (6.80) (14) (5.50)
EPS (Unit Curr.) (1.20) 0.53 (2.90) (6.10) (2.30)
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 24.20 24.20 24.20 24.20 24.20
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(%) 29.60 34.30 24.70 (15) 28.50
PBDTM(%) 0.71 10 (15) (99) (9)
PATM(%) (6) 2.43 (21) (104) (19)
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