Royal Orchid Hotels Ltd.
•₹ 302.7-0.05%
2026-08-21
PROS
- Company has delivered good profit growth of 53.4% CAGR over last 5 years
- Company has a healthy return on capital (ROCE) of 30.2%
- Company has a good return on equity (ROE) track record: 3 Years ROE 26.0%
- Strong cash generation - operating cash flow backs reported profits (CFO/PAT 1.02x)
- Company generates healthy free cash flow
- Company maintains a comfortable, low leverage position
CONS
- Recent results are weak - TTM profit is down 40.6% versus prior year
- A large part of profit comes from other income (39.9% of PBT)
- Total debt has risen sharply - up 49.0% year on year
- Operating margins have contracted to 22.9% from 29.7%
- Growth is decelerating - 3Y profit CAGR (17.2%) trails the 5Y trend (53.4%)
- Though reporting repeated profits, the company pays out little dividend (14.5%)
* The pros and cons are machine generated based on quantitative rules.
Peer comparison
EDIT COLUMNS| S.No. | Name | CMP Rs. | P/E | Mar Cap Rs.Cr. | Div Yld % | NP Qtr Rs.Cr. | Qtr Profit Var % | Sales Qtr Rs.Cr. | Qtr Sales Var % | ROCE % | OPM % |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1. | INDHOTEL | 724.00 | 48.02 | 103056.49 | 0.45 | 390.81 | 18.67 | 2339.19 | 14.61 | 25.70 | 28.75 |
| 2. | ITCHOTELS | 163.55 | 39.43 | 34067.08 | 0.61 | 181.91 | 36.05 | 936.02 | 15.71 | 10.54 | 31.62 |
| 3. | EIHOTEL | 297.55 | 26.15 | 18607.71 | 0.50 | 120.31 | 226.22 | 656.96 | 14.54 | 19.68 | 26.02 |
| 4. | CHALET | 848.25 | 35.17 | 18576.18 | 0.24 | 86.12 | -57.60 | 512.27 | -42.73 | 11.41 | 45.68 |
| 5. | THELEELA | 532.65 | 40.14 | 17788.27 | 0.00 | 48.76 | 460.27 | 351.96 | 28.08 | 8.97 | 36.30 |
| 6. | VENTIVE | 588.30 | 28.66 | 13739.25 | 0.00 | 124.18 | 227.44 | 542.80 | 6.97 | 13.15 | 35.30 |
| 7. | LEMONTREE | 108.10 | 36.47 | 8564.18 | 0.00 | 57.34 | 19.21 | 344.61 | 9.13 | 17.75 | 43.36 |
| 8. | ITDC | 683.05 | 71.14 | 5858.48 | 0.43 | 9.39 | -3.63 | 90.10 | 2.68 | 29.74 | 9.25 |
| 9. | MHRIL | 219.60 | 83.76 | 4437.15 | 0.00 | -85.59 | -1293.89 | 7328.14 | 944.78 | 42.30 | 15.36 |
| 10. | JUNIPER | 197.90 | 26.55 | 4403.32 | 0.00 | 33.26 | 269.47 | 249.53 | 13.04 | 7.85 | 34.56 |
| 11. | SAMHI | 159.50 | 7.04 | 3546.64 | 0.00 | 24.93 | 29.72 | 305.21 | 12.12 | 12.38 | 32.18 |
| 12. | ROHLTD | 300.90 | 29.83 | 825.22 | 0.83 | 6.79 | -39.31 | 107.21 | 36.11 | 25.84 | 24.62 |
Detailed Comparison with:
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
| Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 69 | 67 | 82 | 76 | 73 | 70 | 89 | 87 | 79 | 79 | 113 | 113 | 107 | |
| 51 | 51 | 57 | 58 | 56 | 59 | 64 | 67 | 59 | 66 | 83 | 88 | 107 | |
| Operating Profit | — | — | — | — | — | — | — | — | — | — | — | — | — |
| OPM % | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Other Income | 5 | 3 | 5 | 6 | 5 | 8 | 6 | 6 | 4 | 8 | 5 | 6 | 7 |
| Interest | 5 | 5 | 5 | 4 | 4 | 4 | 4 | 4 | 4 | 9 | 13 | 13 | 13 |
| Depreciation | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 8 | 11 | 11 | 12 |
| 14 | 10 | 20 | 14 | 12 | 10 | 22 | 16 | 15 | 4 | 10 | 9 | 9 | |
| Tax % | 24.67% | 21.62% | 26.59% | -6.98% | 27.18% | 30.55% | 24.11% | 30.37% | 26.16% | 18.96% | 25.60% | 27.89% | 25.65% |
| Net Profit | 0 | 0 | 0 | 0 | 9 | 8 | 18 | 13 | 11 | 4 | 10 | 8 | 7 |
| 4 | 2 | 6 | 6 | 3 | 3 | 6 | 5 | 4 | 2 | 3 | 3 | 0 | |
| Equity Capital | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 |
| Reserves | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Promoter Pledge % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Equity Capital | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 |
| Reserves | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Promoter Pledge % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Jun 2023
- 69
- 51
- Operating Profit
- —
- OPM %
- —
- Other Income
- 5
- Interest
- 5
- Depreciation
- 5
- 14
- Tax %
- 24.67%
- Net Profit
- 0
- 4
- Equity Capital
- 27
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 27
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Sep 2023
- 67
- 51
- Operating Profit
- —
- OPM %
- —
- Other Income
- 3
- Interest
- 5
- Depreciation
- 5
- 10
- Tax %
- 21.62%
- Net Profit
- 0
- 2
- Equity Capital
- 27
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 27
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Dec 2023
- 82
- 57
- Operating Profit
- —
- OPM %
- —
- Other Income
- 5
- Interest
- 5
- Depreciation
- 5
- 20
- Tax %
- 26.59%
- Net Profit
- 0
- 6
- Equity Capital
- 27
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 27
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Mar 2024
- 76
- 58
- Operating Profit
- —
- OPM %
- —
- Other Income
- 6
- Interest
- 4
- Depreciation
- 5
- 14
- Tax %
- -6.98%
- Net Profit
- 0
- 6
- Equity Capital
- 27
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 27
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Jun 2024
- 73
- 56
- Operating Profit
- —
- OPM %
- —
- Other Income
- 5
- Interest
- 4
- Depreciation
- 5
- 12
- Tax %
- 27.18%
- Net Profit
- 9
- 3
- Equity Capital
- 27
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 27
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Sep 2024
- 70
- 59
- Operating Profit
- —
- OPM %
- —
- Other Income
- 8
- Interest
- 4
- Depreciation
- 5
- 10
- Tax %
- 30.55%
- Net Profit
- 8
- 3
- Equity Capital
- 27
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 27
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Dec 2024
- 89
- 64
- Operating Profit
- —
- OPM %
- —
- Other Income
- 6
- Interest
- 4
- Depreciation
- 5
- 22
- Tax %
- 24.11%
- Net Profit
- 18
- 6
- Equity Capital
- 27
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 27
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Mar 2025
- 87
- 67
- Operating Profit
- —
- OPM %
- —
- Other Income
- 6
- Interest
- 4
- Depreciation
- 5
- 16
- Tax %
- 30.37%
- Net Profit
- 13
- 5
- Equity Capital
- 27
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 27
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Jun 2025
- 79
- 59
- Operating Profit
- —
- OPM %
- —
- Other Income
- 4
- Interest
- 4
- Depreciation
- 5
- 15
- Tax %
- 26.16%
- Net Profit
- 11
- 4
- Equity Capital
- 27
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 27
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Sep 2025
- 79
- 66
- Operating Profit
- —
- OPM %
- —
- Other Income
- 8
- Interest
- 9
- Depreciation
- 8
- 4
- Tax %
- 18.96%
- Net Profit
- 4
- 2
- Equity Capital
- 27
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 27
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Dec 2025
- 113
- 83
- Operating Profit
- —
- OPM %
- —
- Other Income
- 5
- Interest
- 13
- Depreciation
- 11
- 10
- Tax %
- 25.60%
- Net Profit
- 10
- 3
- Equity Capital
- 27
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 27
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Mar 2026
- 113
- 88
- Operating Profit
- —
- OPM %
- —
- Other Income
- 6
- Interest
- 13
- Depreciation
- 11
- 9
- Tax %
- 27.89%
- Net Profit
- 8
- 3
- Equity Capital
- 27
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 27
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Jun 2026
- 107
- 107
- Operating Profit
- —
- OPM %
- —
- Other Income
- 7
- Interest
- 13
- Depreciation
- 12
- 9
- Tax %
- 25.65%
- Net Profit
- 7
- 0
- Equity Capital
- 27
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 27
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 159 | 175 | 189 | 204 | 205 | 81 | 139 | 264 | 294 | 319 | 413 | |
| 138 | 156 | 160 | 170 | 174 | 92 | 115 | 182 | 218 | 246 | 343 | |
| Operating Profit | 25 | 32 | 39 | 49 | 46 | -3 | 41 | 98 | 95 | 97 | — |
| OPM % | 16 | 18 | 21 | 24 | 22 | -4 | 30 | 37 | 32 | 30 | — |
| Other Income | 4 | 13 | 10 | 15 | 15 | 8 | 17 | 16 | 19 | 24 | 26 |
| Interest | 15 | 16 | 16 | 14 | 16 | 16 | 17 | 16 | 18 | 17 | 48 |
| Depreciation | 14 | 16 | 16 | 14 | 19 | 19 | 19 | 18 | 20 | 21 | 42 |
| -3 | 0 | 9 | 21 | 11 | -46 | 30 | 64 | 57 | 59 | 33 | |
| Tax % | -30 | 4,146 | 74 | 38 | 53 | 13 | 10 | 26 | 17 | 27 | 25 |
| Net Profit | -4 | -5 | 2 | 13 | 5 | -40 | 27 | 47 | 47 | 43 | 25 |
| EPS | 0 | 0 | 0 | 0 | 0 | -12 | 11 | 17 | 18 | 17 | — |
| Dividend Payout % | 0 | -79 | 122 | 46 | 0 | 0 | 0 | 12 | 14 | 15 | — |
| Minority Interest | 2 | 1 | 1 | -1 | -0 | 8 | 3 | -2 | -2 | -0 | 0 |
| Share of Associates | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 3 | 4 | 5 |
| Adjusted EPS | -0 | -1 | 1 | 4 | 2 | -12 | 11 | 17 | 18 | 17 | — |
| Minority Interest | 2 | 1 | 1 | -1 | -0 | 8 | 3 | -2 | -2 | -0 | 0 |
| Share of Associates | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 3 | 4 | 5 |
| Adjusted EPS | -0 | -1 | 1 | 4 | 2 | -12 | 11 | 17 | 18 | 17 | — |
Mar 2016
- 159
- 138
- Operating Profit
- 25
- OPM %
- 16
- Other Income
- 4
- Interest
- 15
- Depreciation
- 14
- -3
- Tax %
- -30
- Net Profit
- -4
- EPS
- 0
- Dividend Payout %
- 0
- Minority Interest
- 2
- Share of Associates
- 0
- Adjusted EPS
- -0
- Minority Interest
- 2
- Share of Associates
- 0
- Adjusted EPS
- -0
Mar 2017
- 175
- 156
- Operating Profit
- 32
- OPM %
- 18
- Other Income
- 13
- Interest
- 16
- Depreciation
- 16
- 0
- Tax %
- 4,146
- Net Profit
- -5
- EPS
- 0
- Dividend Payout %
- -79
- Minority Interest
- 1
- Share of Associates
- 0
- Adjusted EPS
- -1
- Minority Interest
- 1
- Share of Associates
- 0
- Adjusted EPS
- -1
Mar 2018
- 189
- 160
- Operating Profit
- 39
- OPM %
- 21
- Other Income
- 10
- Interest
- 16
- Depreciation
- 16
- 9
- Tax %
- 74
- Net Profit
- 2
- EPS
- 0
- Dividend Payout %
- 122
- Minority Interest
- 1
- Share of Associates
- 0
- Adjusted EPS
- 1
- Minority Interest
- 1
- Share of Associates
- 0
- Adjusted EPS
- 1
Mar 2019
- 204
- 170
- Operating Profit
- 49
- OPM %
- 24
- Other Income
- 15
- Interest
- 14
- Depreciation
- 14
- 21
- Tax %
- 38
- Net Profit
- 13
- EPS
- 0
- Dividend Payout %
- 46
- Minority Interest
- -1
- Share of Associates
- 0
- Adjusted EPS
- 4
- Minority Interest
- -1
- Share of Associates
- 0
- Adjusted EPS
- 4
Mar 2020
- 205
- 174
- Operating Profit
- 46
- OPM %
- 22
- Other Income
- 15
- Interest
- 16
- Depreciation
- 19
- 11
- Tax %
- 53
- Net Profit
- 5
- EPS
- 0
- Dividend Payout %
- 0
- Minority Interest
- -0
- Share of Associates
- 0
- Adjusted EPS
- 2
- Minority Interest
- -0
- Share of Associates
- 0
- Adjusted EPS
- 2
Mar 2021
- 81
- 92
- Operating Profit
- -3
- OPM %
- -4
- Other Income
- 8
- Interest
- 16
- Depreciation
- 19
- -46
- Tax %
- 13
- Net Profit
- -40
- EPS
- -12
- Dividend Payout %
- 0
- Minority Interest
- 8
- Share of Associates
- 0
- Adjusted EPS
- -12
- Minority Interest
- 8
- Share of Associates
- 0
- Adjusted EPS
- -12
Mar 2022
- 139
- 115
- Operating Profit
- 41
- OPM %
- 30
- Other Income
- 17
- Interest
- 17
- Depreciation
- 19
- 30
- Tax %
- 10
- Net Profit
- 27
- EPS
- 11
- Dividend Payout %
- 0
- Minority Interest
- 3
- Share of Associates
- 0
- Adjusted EPS
- 11
- Minority Interest
- 3
- Share of Associates
- 0
- Adjusted EPS
- 11
Mar 2023
- 264
- 182
- Operating Profit
- 98
- OPM %
- 37
- Other Income
- 16
- Interest
- 16
- Depreciation
- 18
- 64
- Tax %
- 26
- Net Profit
- 47
- EPS
- 17
- Dividend Payout %
- 12
- Minority Interest
- -2
- Share of Associates
- 2
- Adjusted EPS
- 17
- Minority Interest
- -2
- Share of Associates
- 2
- Adjusted EPS
- 17
Mar 2024
- 294
- 218
- Operating Profit
- 95
- OPM %
- 32
- Other Income
- 19
- Interest
- 18
- Depreciation
- 20
- 57
- Tax %
- 17
- Net Profit
- 47
- EPS
- 18
- Dividend Payout %
- 14
- Minority Interest
- -2
- Share of Associates
- 3
- Adjusted EPS
- 18
- Minority Interest
- -2
- Share of Associates
- 3
- Adjusted EPS
- 18
Mar 2025
- 319
- 246
- Operating Profit
- 97
- OPM %
- 30
- Other Income
- 24
- Interest
- 17
- Depreciation
- 21
- 59
- Tax %
- 27
- Net Profit
- 43
- EPS
- 17
- Dividend Payout %
- 15
- Minority Interest
- -0
- Share of Associates
- 4
- Adjusted EPS
- 17
- Minority Interest
- -0
- Share of Associates
- 4
- Adjusted EPS
- 17
TTM
- 413
- 343
- Operating Profit
- —
- OPM %
- —
- Other Income
- 26
- Interest
- 48
- Depreciation
- 42
- 33
- Tax %
- 25
- Net Profit
- 25
- EPS
- —
- Dividend Payout %
- —
- Minority Interest
- 0
- Share of Associates
- 5
- Adjusted EPS
- —
- Minority Interest
- 0
- Share of Associates
- 5
- Adjusted EPS
- —
COMPOUNDED SALES GROWTH
- 10 Years:
- 8%
- 5 Years:
- 9%
- 3 Years:
- 32%
COMPOUNDED PROFIT GROWTH
- 10 Years:
- —
- 5 Years:
- 57%
- 3 Years:
- 17%
STOCK PRICE CAGR
- 10 Years:
- 16%
- 5 Years:
- 34%
- 3 Years:
- 2%
- 1 Year:
- -29%
RETURN ON EQUITY
- 10 Years:
- 8%
- 5 Years:
- 15%
- 3 Years:
- 26%
- Last Year:
- 20%
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| LIABILITIES | - | - | - | - | - | - | - | - | - | - |
| Equity Capital | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 |
| 133 | 138 | 141 | 149 | 145 | 113 | 98 | 146 | 163 | 203 | |
| 23 | 11 | 10 | 13 | 13 | 15 | 8 | 10 | 0 | 0 | |
| Trade Payables | 30 | 33 | 32 | 35 | 33 | 40 | 38 | 37 | 33 | 33 |
| 130 | 193 | 187 | 185 | 225 | 214 | 183 | 197 | 233 | 262 | |
| Total Liabilities | 342 | 401 | 397 | 410 | 444 | 408 | 354 | 417 | 457 | 526 |
| ASSETS | - | - | - | - | - | - | - | - | - | - |
| 238 | 286 | 272 | 264 | 307 | 243 | 193 | 206 | 255 | 253 | |
| Capital Work in Progress | 22 | 22 | 21 | 21 | 21 | 1 | 0 | 1 | 0 | 17 |
| 0 | 0 | 0 | 0 | 0 | 0 | 24 | 27 | 30 | 34 | |
| 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 33 | 37 | |
| Cash & Bank | 14 | 23 | 26 | 42 | 40 | 44 | 47 | 71 | 51 | 57 |
| 66 | 69 | 74 | 81 | 73 | 119 | 88 | 110 | 84 | 125 | |
| Total Assets | 342 | 401 | 397 | 410 | 444 | 408 | 354 | 417 | 457 | 526 |
| Total Debt | 82 | 111 | 106 | 102 | 97 | 109 | 80 | 75 | 67 | 100 |
| Net Working Capital | -45 | -28 | -21 | -15 | -19 | -37 | 5 | 36 | 12 | 22 |
| Contingent Liabilities | 39 | 4 | 4 | 0 | 7 | 8 | 9 | 7 | 5 | 5 |
| Book Value per Share | 58.68 | 58.23 | 59.06 | 61.98 | 63.01 | 51.08 | 45.65 | 63.07 | 69.55 | 84.16 |
| Face Value | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 |
| Total Debt | 82 | 111 | 106 | 102 | 97 | 109 | 80 | 75 | 67 | 100 |
| Net Working Capital | -45 | -28 | -21 | -15 | -19 | -37 | 5 | 36 | 12 | 22 |
| Contingent Liabilities | 39 | 4 | 4 | 0 | 7 | 8 | 9 | 7 | 5 | 5 |
| Book Value per Share | 58.68 | 58.23 | 59.06 | 61.98 | 63.01 | 51.08 | 45.65 | 63.07 | 69.55 | 84.16 |
| Face Value | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 |
Mar 2016
- Equity Capital
- 27
- 133
- 23
- Trade Payables
- 30
- 130
- Total Liabilities
- 342
- 238
- Capital Work in Progress
- 22
- 0
- 2
- 0
- Cash & Bank
- 14
- 66
- Total Assets
- 342
- Total Debt
- 82
- Net Working Capital
- -45
- Contingent Liabilities
- 39
- Book Value per Share
- 58.68
- Face Value
- 10.00
- Total Debt
- 82
- Net Working Capital
- -45
- Contingent Liabilities
- 39
- Book Value per Share
- 58.68
- Face Value
- 10.00
Mar 2017
- Equity Capital
- 27
- 138
- 11
- Trade Payables
- 33
- 193
- Total Liabilities
- 401
- 286
- Capital Work in Progress
- 22
- 0
- 2
- 0
- Cash & Bank
- 23
- 69
- Total Assets
- 401
- Total Debt
- 111
- Net Working Capital
- -28
- Contingent Liabilities
- 4
- Book Value per Share
- 58.23
- Face Value
- 10.00
- Total Debt
- 111
- Net Working Capital
- -28
- Contingent Liabilities
- 4
- Book Value per Share
- 58.23
- Face Value
- 10.00
Mar 2018
- Equity Capital
- 27
- 141
- 10
- Trade Payables
- 32
- 187
- Total Liabilities
- 397
- 272
- Capital Work in Progress
- 21
- 0
- 2
- 0
- Cash & Bank
- 26
- 74
- Total Assets
- 397
- Total Debt
- 106
- Net Working Capital
- -21
- Contingent Liabilities
- 4
- Book Value per Share
- 59.06
- Face Value
- 10.00
- Total Debt
- 106
- Net Working Capital
- -21
- Contingent Liabilities
- 4
- Book Value per Share
- 59.06
- Face Value
- 10.00
Mar 2019
- Equity Capital
- 27
- 149
- 13
- Trade Payables
- 35
- 185
- Total Liabilities
- 410
- 264
- Capital Work in Progress
- 21
- 0
- 2
- 0
- Cash & Bank
- 42
- 81
- Total Assets
- 410
- Total Debt
- 102
- Net Working Capital
- -15
- Contingent Liabilities
- 0
- Book Value per Share
- 61.98
- Face Value
- 10.00
- Total Debt
- 102
- Net Working Capital
- -15
- Contingent Liabilities
- 0
- Book Value per Share
- 61.98
- Face Value
- 10.00
Mar 2020
- Equity Capital
- 27
- 145
- 13
- Trade Payables
- 33
- 225
- Total Liabilities
- 444
- 307
- Capital Work in Progress
- 21
- 0
- 2
- 0
- Cash & Bank
- 40
- 73
- Total Assets
- 444
- Total Debt
- 97
- Net Working Capital
- -19
- Contingent Liabilities
- 7
- Book Value per Share
- 63.01
- Face Value
- 10.00
- Total Debt
- 97
- Net Working Capital
- -19
- Contingent Liabilities
- 7
- Book Value per Share
- 63.01
- Face Value
- 10.00
Mar 2021
- Equity Capital
- 27
- 113
- 15
- Trade Payables
- 40
- 214
- Total Liabilities
- 408
- 243
- Capital Work in Progress
- 1
- 0
- 2
- 0
- Cash & Bank
- 44
- 119
- Total Assets
- 408
- Total Debt
- 109
- Net Working Capital
- -37
- Contingent Liabilities
- 8
- Book Value per Share
- 51.08
- Face Value
- 10.00
- Total Debt
- 109
- Net Working Capital
- -37
- Contingent Liabilities
- 8
- Book Value per Share
- 51.08
- Face Value
- 10.00
Mar 2022
- Equity Capital
- 27
- 98
- 8
- Trade Payables
- 38
- 183
- Total Liabilities
- 354
- 193
- Capital Work in Progress
- 0
- 24
- 2
- 0
- Cash & Bank
- 47
- 88
- Total Assets
- 354
- Total Debt
- 80
- Net Working Capital
- 5
- Contingent Liabilities
- 9
- Book Value per Share
- 45.65
- Face Value
- 10.00
- Total Debt
- 80
- Net Working Capital
- 5
- Contingent Liabilities
- 9
- Book Value per Share
- 45.65
- Face Value
- 10.00
Mar 2023
- Equity Capital
- 27
- 146
- 10
- Trade Payables
- 37
- 197
- Total Liabilities
- 417
- 206
- Capital Work in Progress
- 1
- 27
- 2
- 0
- Cash & Bank
- 71
- 110
- Total Assets
- 417
- Total Debt
- 75
- Net Working Capital
- 36
- Contingent Liabilities
- 7
- Book Value per Share
- 63.07
- Face Value
- 10.00
- Total Debt
- 75
- Net Working Capital
- 36
- Contingent Liabilities
- 7
- Book Value per Share
- 63.07
- Face Value
- 10.00
Mar 2024
- Equity Capital
- 27
- 163
- 0
- Trade Payables
- 33
- 233
- Total Liabilities
- 457
- 255
- Capital Work in Progress
- 0
- 30
- 3
- 33
- Cash & Bank
- 51
- 84
- Total Assets
- 457
- Total Debt
- 67
- Net Working Capital
- 12
- Contingent Liabilities
- 5
- Book Value per Share
- 69.55
- Face Value
- 10.00
- Total Debt
- 67
- Net Working Capital
- 12
- Contingent Liabilities
- 5
- Book Value per Share
- 69.55
- Face Value
- 10.00
Mar 2025
- Equity Capital
- 27
- 203
- 0
- Trade Payables
- 33
- 262
- Total Liabilities
- 526
- 253
- Capital Work in Progress
- 17
- 34
- 3
- 37
- Cash & Bank
- 57
- 125
- Total Assets
- 526
- Total Debt
- 100
- Net Working Capital
- 22
- Contingent Liabilities
- 5
- Book Value per Share
- 84.16
- Face Value
- 10.00
- Total Debt
- 100
- Net Working Capital
- 22
- Contingent Liabilities
- 5
- Book Value per Share
- 84.16
- Face Value
- 10.00
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 23 | 27 | 25 | 41 | 29 | 5 | 22 | 56 | 59 | 25 | |
| Cash from Investing | -7 | -9 | -1 | -5 | -16 | -11 | -3 | -9 | -37 | -22 |
| Cash from Financing | -16 | -11 | -18 | -23 | -28 | -1 | -13 | -25 | -39 | -0 |
| -0 | 7 | 6 | 13 | -15 | -6 | 6 | 21 | -16 | 3 | |
| Free Cash Flow | 23 | -54 | 25 | 38 | -33 | 5 | 22 | 24 | -10 | -9 |
| OCF / Net Profit | -6.40 | -5.85 | 10.34 | 3.11 | 5.75 | -0.13 | 0.81 | 1.18 | 1.25 | 0.57 |
| Cumulative 5-Year FCF | 0 | 0 | 0 | 0 | -1 | -19 | 57 | 57 | 9 | 32 |
| OCF / Net Profit | -6.40 | -5.85 | 10.34 | 3.11 | 5.75 | -0.13 | 0.81 | 1.18 | 1.25 | 0.57 |
| Cumulative 5-Year FCF | 0 | 0 | 0 | 0 | -1 | -19 | 57 | 57 | 9 | 32 |
Mar 2016
- 23
- Cash from Investing
- -7
- Cash from Financing
- -16
- -0
- Free Cash Flow
- 23
- OCF / Net Profit
- -6.40
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- -6.40
- Cumulative 5-Year FCF
- 0
Mar 2017
- 27
- Cash from Investing
- -9
- Cash from Financing
- -11
- 7
- Free Cash Flow
- -54
- OCF / Net Profit
- -5.85
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- -5.85
- Cumulative 5-Year FCF
- 0
Mar 2018
- 25
- Cash from Investing
- -1
- Cash from Financing
- -18
- 6
- Free Cash Flow
- 25
- OCF / Net Profit
- 10.34
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- 10.34
- Cumulative 5-Year FCF
- 0
Mar 2019
- 41
- Cash from Investing
- -5
- Cash from Financing
- -23
- 13
- Free Cash Flow
- 38
- OCF / Net Profit
- 3.11
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- 3.11
- Cumulative 5-Year FCF
- 0
Mar 2020
- 29
- Cash from Investing
- -16
- Cash from Financing
- -28
- -15
- Free Cash Flow
- -33
- OCF / Net Profit
- 5.75
- Cumulative 5-Year FCF
- -1
- OCF / Net Profit
- 5.75
- Cumulative 5-Year FCF
- -1
Mar 2021
- 5
- Cash from Investing
- -11
- Cash from Financing
- -1
- -6
- Free Cash Flow
- 5
- OCF / Net Profit
- -0.13
- Cumulative 5-Year FCF
- -19
- OCF / Net Profit
- -0.13
- Cumulative 5-Year FCF
- -19
Mar 2022
- 22
- Cash from Investing
- -3
- Cash from Financing
- -13
- 6
- Free Cash Flow
- 22
- OCF / Net Profit
- 0.81
- Cumulative 5-Year FCF
- 57
- OCF / Net Profit
- 0.81
- Cumulative 5-Year FCF
- 57
Mar 2023
- 56
- Cash from Investing
- -9
- Cash from Financing
- -25
- 21
- Free Cash Flow
- 24
- OCF / Net Profit
- 1.18
- Cumulative 5-Year FCF
- 57
- OCF / Net Profit
- 1.18
- Cumulative 5-Year FCF
- 57
Mar 2024
- 59
- Cash from Investing
- -37
- Cash from Financing
- -39
- -16
- Free Cash Flow
- -10
- OCF / Net Profit
- 1.25
- Cumulative 5-Year FCF
- 9
- OCF / Net Profit
- 1.25
- Cumulative 5-Year FCF
- 9
Mar 2025
- 25
- Cash from Investing
- -22
- Cash from Financing
- -0
- 3
- Free Cash Flow
- -9
- OCF / Net Profit
- 0.57
- Cumulative 5-Year FCF
- 32
- OCF / Net Profit
- 0.57
- Cumulative 5-Year FCF
- 32
Ratios
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| PER SHARE | - | - | - | - | - | - | - | - | - | - |
| EPS (₹) | -0.48 | -1.27 | 1.23 | 4.36 | 1.79 | -11.84 | 10.71 | 17.15 | 17.68 | 17.23 |
| Book Value (₹) | 58.68 | 58.23 | 59.06 | 61.98 | 63.01 | 51.08 | 45.65 | 63.07 | 69.55 | 84.16 |
| Dividend per Share (₹) | 0.00 | 1.00 | 1.50 | 2.00 | 0.00 | 0.00 | 0.00 | 2.00 | 2.50 | 2.50 |
| Cash EPS (₹) | 3.77 | 4.25 | 6.68 | 10.01 | 8.77 | -7.56 | 16.86 | 23.81 | 24.51 | 23.28 |
| PROFITABILITY | - | - | - | - | - | - | - | - | - | - |
| Operating Margin % | 15.69% | 18.34% | 20.76% | 24.27% | 22.29% | -3.72% | 29.69% | 37.19% | 25.91% | 22.87% |
| Net Margin % | -2.30% | -2.61% | 1.27% | 6.43% | 2.48% | -49.49% | 19.34% | 17.81% | 16.13% | 13.50% |
| ROE % | -2.26% | -2.86% | 1.51% | 7.92% | 2.96% | -25.58% | 20.19% | 31.49% | 26.05% | 20.46% |
| ROCE % | 4.97% | 6.22% | 9.25% | 12.99% | 9.84% | -11.37% | 20.53% | 35.11% | 29.76% | 25.84% |
| -1.06% | -1.23% | 0.60% | 3.25% | 1.19% | -9.39% | 7.02% | 12.18% | 10.84% | 8.78% | |
| EFFICIENCY | - | - | - | - | - | - | - | - | - | - |
| Debtor Days | 35 | 36 | 41 | 37 | 37 | 74 | 40 | 37 | 40 | 40 |
| Inventory Days | 5 | 5 | 4 | 4 | 4 | 9 | 5 | 3 | 3 | 3 |
| Payable Days | 493 | 531 | 580 | 557 | 507 | 1012 | 822 | 514 | 437 | 383 |
| -453 | -491 | -535 | -515 | -465 | -928 | -777 | -475 | -394 | -340 | |
| FINANCIAL HEALTH | - | - | - | - | - | - | - | - | - | - |
| Debt to Equity (x) | 0.52x | 0.70x | 0.66x | 0.60x | 0.56x | 0.78x | 0.64x | 0.44x | 0.35x | 0.43x |
| Interest Coverage (x) | 0.81x | 1.01x | 1.59x | 2.53x | 1.67x | -1.80x | 2.77x | 4.96x | 4.12x | 4.59x |
| 0.45x | 0.66x | 0.75x | 0.85x | 0.80x | 0.64x | 1.06x | 1.45x | 1.14x | 1.22x | |
| GROWTH | - | - | - | - | - | - | - | - | - | - |
| Revenue Growth % | 7.29% | 10.31% | 8.34% | 7.59% | 0.59% | -60.57% | 71.33% | 90.26% | 11.41% | 8.81% |
| Operating Profit Growth % | 7.35% | 28.93% | 22.59% | 25.82% | -7.61% | -106.59% | 1466.50% | 138.31% | -2.92% | 1.70% |
| Net Profit Growth % | 46.33% | -25.06% | 152.95% | 443.51% | -61.27% | -888.04% | 166.94% | 75.24% | 0.91% | -8.95% |
| 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 3.12% | -2.57% | |
| VALUATION | - | - | - | - | - | - | - | - | - | - |
| P/E (x) | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 20.49x | 22.76x |
| P/B (x) | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 5.21x | 4.66x |
| Dividend Yield % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.69% | 0.64% |
| 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 10.61x | 11.56x |
Mar 2016
- EPS (₹)
- -0.48
- Book Value (₹)
- 58.68
- Dividend per Share (₹)
- 0.00
- Cash EPS (₹)
- 3.77
- Operating Margin %
- 15.69%
- Net Margin %
- -2.30%
- ROE %
- -2.26%
- ROCE %
- 4.97%
- -1.06%
- Debtor Days
- 35
- Inventory Days
- 5
- Payable Days
- 493
- -453
- Debt to Equity (x)
- 0.52x
- Interest Coverage (x)
- 0.81x
- 0.45x
- Revenue Growth %
- 7.29%
- Operating Profit Growth %
- 7.35%
- Net Profit Growth %
- 46.33%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2017
- EPS (₹)
- -1.27
- Book Value (₹)
- 58.23
- Dividend per Share (₹)
- 1.00
- Cash EPS (₹)
- 4.25
- Operating Margin %
- 18.34%
- Net Margin %
- -2.61%
- ROE %
- -2.86%
- ROCE %
- 6.22%
- -1.23%
- Debtor Days
- 36
- Inventory Days
- 5
- Payable Days
- 531
- -491
- Debt to Equity (x)
- 0.70x
- Interest Coverage (x)
- 1.01x
- 0.66x
- Revenue Growth %
- 10.31%
- Operating Profit Growth %
- 28.93%
- Net Profit Growth %
- -25.06%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2018
- EPS (₹)
- 1.23
- Book Value (₹)
- 59.06
- Dividend per Share (₹)
- 1.50
- Cash EPS (₹)
- 6.68
- Operating Margin %
- 20.76%
- Net Margin %
- 1.27%
- ROE %
- 1.51%
- ROCE %
- 9.25%
- 0.60%
- Debtor Days
- 41
- Inventory Days
- 4
- Payable Days
- 580
- -535
- Debt to Equity (x)
- 0.66x
- Interest Coverage (x)
- 1.59x
- 0.75x
- Revenue Growth %
- 8.34%
- Operating Profit Growth %
- 22.59%
- Net Profit Growth %
- 152.95%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2019
- EPS (₹)
- 4.36
- Book Value (₹)
- 61.98
- Dividend per Share (₹)
- 2.00
- Cash EPS (₹)
- 10.01
- Operating Margin %
- 24.27%
- Net Margin %
- 6.43%
- ROE %
- 7.92%
- ROCE %
- 12.99%
- 3.25%
- Debtor Days
- 37
- Inventory Days
- 4
- Payable Days
- 557
- -515
- Debt to Equity (x)
- 0.60x
- Interest Coverage (x)
- 2.53x
- 0.85x
- Revenue Growth %
- 7.59%
- Operating Profit Growth %
- 25.82%
- Net Profit Growth %
- 443.51%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2020
- EPS (₹)
- 1.79
- Book Value (₹)
- 63.01
- Dividend per Share (₹)
- 0.00
- Cash EPS (₹)
- 8.77
- Operating Margin %
- 22.29%
- Net Margin %
- 2.48%
- ROE %
- 2.96%
- ROCE %
- 9.84%
- 1.19%
- Debtor Days
- 37
- Inventory Days
- 4
- Payable Days
- 507
- -465
- Debt to Equity (x)
- 0.56x
- Interest Coverage (x)
- 1.67x
- 0.80x
- Revenue Growth %
- 0.59%
- Operating Profit Growth %
- -7.61%
- Net Profit Growth %
- -61.27%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2021
- EPS (₹)
- -11.84
- Book Value (₹)
- 51.08
- Dividend per Share (₹)
- 0.00
- Cash EPS (₹)
- -7.56
- Operating Margin %
- -3.72%
- Net Margin %
- -49.49%
- ROE %
- -25.58%
- ROCE %
- -11.37%
- -9.39%
- Debtor Days
- 74
- Inventory Days
- 9
- Payable Days
- 1012
- -928
- Debt to Equity (x)
- 0.78x
- Interest Coverage (x)
- -1.80x
- 0.64x
- Revenue Growth %
- -60.57%
- Operating Profit Growth %
- -106.59%
- Net Profit Growth %
- -888.04%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2022
- EPS (₹)
- 10.71
- Book Value (₹)
- 45.65
- Dividend per Share (₹)
- 0.00
- Cash EPS (₹)
- 16.86
- Operating Margin %
- 29.69%
- Net Margin %
- 19.34%
- ROE %
- 20.19%
- ROCE %
- 20.53%
- 7.02%
- Debtor Days
- 40
- Inventory Days
- 5
- Payable Days
- 822
- -777
- Debt to Equity (x)
- 0.64x
- Interest Coverage (x)
- 2.77x
- 1.06x
- Revenue Growth %
- 71.33%
- Operating Profit Growth %
- 1466.50%
- Net Profit Growth %
- 166.94%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2023
- EPS (₹)
- 17.15
- Book Value (₹)
- 63.07
- Dividend per Share (₹)
- 2.00
- Cash EPS (₹)
- 23.81
- Operating Margin %
- 37.19%
- Net Margin %
- 17.81%
- ROE %
- 31.49%
- ROCE %
- 35.11%
- 12.18%
- Debtor Days
- 37
- Inventory Days
- 3
- Payable Days
- 514
- -475
- Debt to Equity (x)
- 0.44x
- Interest Coverage (x)
- 4.96x
- 1.45x
- Revenue Growth %
- 90.26%
- Operating Profit Growth %
- 138.31%
- Net Profit Growth %
- 75.24%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2024
- EPS (₹)
- 17.68
- Book Value (₹)
- 69.55
- Dividend per Share (₹)
- 2.50
- Cash EPS (₹)
- 24.51
- Operating Margin %
- 25.91%
- Net Margin %
- 16.13%
- ROE %
- 26.05%
- ROCE %
- 29.76%
- 10.84%
- Debtor Days
- 40
- Inventory Days
- 3
- Payable Days
- 437
- -394
- Debt to Equity (x)
- 0.35x
- Interest Coverage (x)
- 4.12x
- 1.14x
- Revenue Growth %
- 11.41%
- Operating Profit Growth %
- -2.92%
- Net Profit Growth %
- 0.91%
- 3.12%
- P/E (x)
- 20.49x
- P/B (x)
- 5.21x
- Dividend Yield %
- 0.69%
- 10.61x
Mar 2025
- EPS (₹)
- 17.23
- Book Value (₹)
- 84.16
- Dividend per Share (₹)
- 2.50
- Cash EPS (₹)
- 23.28
- Operating Margin %
- 22.87%
- Net Margin %
- 13.50%
- ROE %
- 20.46%
- ROCE %
- 25.84%
- 8.78%
- Debtor Days
- 40
- Inventory Days
- 3
- Payable Days
- 383
- -340
- Debt to Equity (x)
- 0.43x
- Interest Coverage (x)
- 4.59x
- 1.22x
- Revenue Growth %
- 8.81%
- Operating Profit Growth %
- 1.70%
- Net Profit Growth %
- -8.95%
- -2.57%
- P/E (x)
- 22.76x
- P/B (x)
- 4.66x
- Dividend Yield %
- 0.64%
- 11.56x
Documents
Announcements
- Analysts/Institutional Investor Meet/Con. Call Updates
2026-08-20 - Transcript of the Earnings Conference Call for the First Quarter ended June 30, 2026 held on August 14, 2026.
- Analysts/Institutional Investor Meet/Con. Call Updates
2026-08-14 - Audio/Video Recording of Earnings Call held on 14th August, 2026.
Annual Reports
Credit Ratings
Nothing filed yet.
Concalls
Aug 2026
May 2026
Feb 2026

