TajGVK Hotels & Resorts Financial Statements

Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2020 Mar-2018 Mar-2017 Mar-2016
Growth matrix (%)        
Revenue growth 8.45 8.98 (2) --
Op profit growth 3.51 23.70 (7.80) --
EBIT growth 2.79 26.40 (3.20) --
Net profit growth 37.80 382 17.60 --
Profitability ratios (%)        
OPM 23.70 24.80 21.90 23.30
EBIT margin 18.70 19.80 17 17.30
Net profit margin 8.99 7.07 1.60 1.33
RoCE 8.76 8.62 6.75 --
RoNW 1.81 1.41 0.30 --
RoA 1.05 0.77 0.16 --
Per share ratios ()        
EPS 3.80 3.35 1.66 1.31
Dividend per share -- 0.60 0.40 0.40
Cash EPS 1.80 0.50 (2.20) (2.40)
Book value per share 64.90 58.90 56.10 55.90
Valuation ratios        
P/E 27 48.90 93 55
P/CEPS 56.90 329 (70) (30)
P/B 1.58 2.78 2.75 1.29
EV/EBIDTA 11.20 16.70 19.30 11.10
Payout (%)        
Dividend payout -- 18.50 59.30 69.70
Tax payout (34) (34) (52) (46)
Liquidity ratios        
Debtor days 20.40 19.50 17.20 --
Inventory days 9.78 11.20 11.60 --
Creditor days (85) (96) (80) --
Leverage ratios        
Interest coverage (2.60) (2.30) (1.60) (1.50)
Net debt / equity 0.49 0.57 0.71 0.77
Net debt / op. profit 2.72 2.96 4.33 4.29
Cost breakup ()        
Material costs (11) (11) (12) (12)
Employee costs (21) (22) (23) (21)
Other costs (44) (43) (43) (44)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2020 Mar-2018 Mar-2017 Mar-2016
Revenue 313 288 264 270
yoy growth (%) 8.45 8.98 (2) --
Raw materials (33) (32) (31) (32)
As % of sales 10.60 11 11.70 11.80
Employee costs (67) (62) (61) (57)
As % of sales 21.30 21.70 22.90 21.20
Other costs (138) (123) (115) (118)
As % of sales 44.30 42.50 43.50 43.80
Operating profit 74.10 71.60 57.90 62.80
OPM 23.70 24.80 21.90 23.30
Depreciation (17) (17) (18) (18)
Interest expense (23) (25) (29) (31)
Other income 1.22 2.63 5.28 2.22
Profit before tax 35.90 32 16 15.20
Taxes (12) (11) (8.30) (7)
Tax rate (34) (34) (52) (46)
Minorities and other 4.24 (0.60) (6.10) (4.60)
Adj. profit 28.10 20.40 1.59 3.60
Exceptional items -- -- 2.64 --
Net profit 28.10 20.40 4.23 3.60
yoy growth (%) 37.80 382 17.60 --
NPM 8.99 7.07 1.60 1.33
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2020 Mar-2018 Mar-2017 Mar-2016
Profit before tax 35.90 32 16 15.20
Depreciation (17) (17) (18) (18)
Tax paid (12) (11) (8.30) (7)
Working capital 7.75 (0.20) 0.24 --
Other operating items -- -- -- --
Operating cashflow 14.80 3.50 (10) --
Capital expenditure 48.50 3.40 (3.40) --
Free cash flow 63.30 6.90 (14) --
Equity raised 704 679 694 --
Investments 0.35 (0.60) 0.62 --
Debt financing/disposal (61) (28) 27.60 --
Dividends paid -- 3.76 2.51 2.51
Other items -- -- -- --
Net in cash 707 661 711 --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2020 Mar-2019 Mar-2018 Mar-2017
Equity capital 12.50 12.50 12.50 12.50
Preference capital -- -- -- --
Reserves 394 379 357 339
Net worth 407 392 369 352
Minority interest
Debt 209 197 227 255
Deferred tax liabilities (net) 63.20 62.60 61.60 57.50
Total liabilities 679 651 658 664
Fixed assets 526 508 508 517
Intangible assets
Investments 106 102 98.70 99.30
Deferred tax asset (net) 4.87 1.94 1.89 1.57
Net working capital 34.30 38 34.30 42
Inventories 8.16 7.51 8.60 9.03
Inventory Days 9.53 -- 10.90 12.50
Sundry debtors 15.70 18.70 19.30 11.40
Debtor days 18.30 -- 24.50 15.70
Other current assets 74.50 73.10 86.50 86.30
Sundry creditors (47) (45) (64) (50)
Creditor days 54.40 -- 81.40 69
Other current liabilities (17) (16) (16) (15)
Cash 7.77 1.86 15.30 4.06
Total assets 679 651 658 664
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2020 Mar-2019 Mar-2018 Mar-2017 Mar-2016
Gross Sales 313 317 288 264 272
Excise Duty -- -- -- -- --
Net Sales 313 317 288 264 272
Other Operating Income -- -- -- -- --
Other Income 1.22 7.22 2.63 7.93 --
Total Income 314 324 291 272 272
Total Expenditure ** 238 248 217 207 207
PBIDT 75.40 76.40 74.30 65.80 65
Interest 22.60 21.60 25 29.10 31.30
PBDT 52.70 54.80 49.30 36.80 33.70
Depreciation 16.80 16.70 17.30 18.10 18.50
Minority Interest Before NP -- -- -- -- --
Tax 10.90 12.80 7.40 0.84 0.23
Deferred Tax 1.21 1.03 3.61 7.41 6.80
Reported Profit After Tax 23.90 24.30 21 10.40 8.21
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 28.10 27.20 20.40 4.22 3.60
Extra-ordinary Items -- -- -- 1.47 --
Adjusted Profit After Extra-ordinary item 28.10 27.20 20.40 2.75 3.60
EPS (Unit Curr.) 4.39 4.33 3.28 0.65 0.57
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- 30 30 20 20
Equity 12.50 12.50 12.50 12.50 12.50
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(%) 24.10 24.10 25.80 24.90 23.90
PBDTM(%) 16.90 17.30 17.10 13.90 12.40
PATM(%) 7.63 7.68 7.29 3.92 3.02