Saj Hotels Ltd.

420%

2026-08-21

sajresort.comBSE: -NSE: SAJHOTELS
Market Cap₹ 68 Cr.
Current Price₹ 40
High / Low₹ 80 / 25
Stock P/E24.4
Book Value₹ 74
Price to Book2.61
Dividend Yield0.00 %
ROCE17.2 %
ROE12.1 %
Face Value₹ 10

Add ratio to table

ABOUT

KEY POINTS

PROS

  • Company is almost debt free
  • Company has a good return on equity (ROE) track record: 3 Years ROE 25.5%
  • Company has a healthy return on capital (ROCE) of 24.2%
  • Operating margins have improved to 37.8% from 32.5%
  • Strong cash generation - operating cash flow backs reported profits (CFO/PAT 1.48x)

CONS

  • Receivables are growing faster than sales - a possible quality concern
  • Recent results are weak - TTM profit is down 21.6% versus prior year
  • Equity base is being diluted - shares outstanding up 578.5%
  • Working capital days have increased from -98 to 399 days
  • Recurring exceptional / one-off items are inflating headline profit

* The pros and cons are machine generated based on quantitative rules.

Peer comparison

EDIT COLUMNS
S.No.NameCMP Rs.P/EMar Cap Rs.Cr.Div Yld %NP Qtr Rs.Cr.Qtr Profit Var %Sales Qtr Rs.Cr.Qtr Sales Var %ROCE %OPM %
1.INDHOTEL724.0048.02103056.490.45390.8118.672339.1914.6125.7028.75
2.ITCHOTELS163.5539.4334067.080.611819.101260.489360.201047.7310.5431.62
3.EIHOTEL297.5526.1518607.710.50120.31226.22656.9614.5419.6826.02
4.CHALET848.2535.1718576.180.2486.12-57.60512.27-42.7311.4145.68
5.THELEELA532.6540.1417788.270.0048.76460.27351.9628.088.9736.30
6.VENTIVE588.3028.6613739.250.00124.18227.44542.806.9713.1535.30
7.LEMONTREE108.1036.478564.180.0057.3419.21344.619.1317.7543.36
8.ITDC683.0571.145858.480.439.39-3.6390.102.6829.749.25
9.MHRIL219.6083.764437.150.00-8.56-219.39732.814.4842.3015.36
10.JUNIPER197.9026.554403.320.0033.26269.47249.5313.047.8534.56
11.SAMHI159.507.043546.640.0024.9329.72305.2112.1212.3832.18
12.SAJHOTELS42.0024.4567.720.000.85-6.194.65-1.4817.1733.98
Detailed Comparison with:

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Dec 2023
4
4
Operating Profit
OPM %
Other Income
0
Interest
0
Depreciation
0
-1
Tax %
8.60%
Net Profit
0
-1
Equity Capital
12
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
12
Reserves
0
Promoter Pledge %
0.00%
Mar 2024
4
2
Operating Profit
OPM %
Other Income
0
Interest
0
Depreciation
1
4
Tax %
6.31%
Net Profit
0
3
Equity Capital
12
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
12
Reserves
0
Promoter Pledge %
0.00%
Jun 2024
3
2
Operating Profit
OPM %
Other Income
0
Interest
0
Depreciation
0
1
Tax %
50.00%
Net Profit
0
0
Equity Capital
12
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
12
Reserves
0
Promoter Pledge %
0.00%
Sep 2024
4
2
Operating Profit
OPM %
Other Income
0
Interest
0
Depreciation
0
2
Tax %
18.03%
Net Profit
0
1
Equity Capital
12
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
12
Reserves
0
Promoter Pledge %
0.00%
Dec 2024
5
3
Operating Profit
OPM %
Other Income
1
Interest
0
Depreciation
0
2
Tax %
38.50%
Net Profit
1
1
Equity Capital
16
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
16
Reserves
0
Promoter Pledge %
0.00%
Mar 2025
5
3
Operating Profit
OPM %
Other Income
0
Interest
0
Depreciation
0
1
Tax %
36.23%
Net Profit
1
1
Equity Capital
16
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
16
Reserves
0
Promoter Pledge %
0.00%
Jun 2025
4
3
Operating Profit
OPM %
Other Income
1
Interest
1
Depreciation
1
0
Tax %
38.89%
Net Profit
1
0
Equity Capital
16
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
16
Reserves
0
Promoter Pledge %
0.00%
Sep 2025
4
3
Operating Profit
OPM %
Other Income
1
Interest
1
Depreciation
1
1
Tax %
25.21%
Net Profit
1
1
Equity Capital
16
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
16
Reserves
0
Promoter Pledge %
0.00%
Dec 2025
5
3
Operating Profit
OPM %
Other Income
1
Interest
1
Depreciation
1
2
Tax %
32.47%
Net Profit
1
1
Equity Capital
16
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
16
Reserves
0
Promoter Pledge %
0.00%
Mar 2026
5
3
Operating Profit
OPM %
Other Income
1
Interest
1
Depreciation
1
1
Tax %
33.07%
Net Profit
1
1
Equity Capital
16
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
16
Reserves
0
Promoter Pledge %
0.00%

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2021
8
6
Operating Profit
2
OPM %
23
Other Income
0
Interest
1
Depreciation
2
-1
Tax %
-6
Net Profit
-1
EPS
-1
Dividend Payout %
0
Minority Interest
0
Share of Associates
0
Adjusted EPS
-1
Minority Interest
0
Share of Associates
0
Adjusted EPS
-1
Mar 2022
13
9
Operating Profit
4
OPM %
32
Other Income
0
Interest
1
Depreciation
1
2
Tax %
32
Net Profit
1
EPS
1
Dividend Payout %
0
Minority Interest
0
Share of Associates
-0
Adjusted EPS
1
Minority Interest
0
Share of Associates
-0
Adjusted EPS
1
Mar 2023
13
9
Operating Profit
3
OPM %
26
Other Income
0
Interest
0
Depreciation
2
4
Tax %
21
Net Profit
4
EPS
3
Dividend Payout %
0
Minority Interest
0
Share of Associates
-0
Adjusted EPS
3
Minority Interest
0
Share of Associates
-0
Adjusted EPS
3
Mar 2024
14
10
Operating Profit
5
OPM %
32
Other Income
0
Interest
0
Depreciation
2
6
Tax %
19
Net Profit
5
EPS
4
Dividend Payout %
0
Minority Interest
0
Share of Associates
0
Adjusted EPS
4
Minority Interest
0
Share of Associates
0
Adjusted EPS
4
Mar 2025
17
10
Operating Profit
8
OPM %
45
Other Income
1
Interest
0
Depreciation
2
6
Tax %
32
Net Profit
4
EPS
2
Dividend Payout %
0
Minority Interest
0
Share of Associates
0
Adjusted EPS
2
Minority Interest
0
Share of Associates
0
Adjusted EPS
2
TTM
17
11
Operating Profit
OPM %
Other Income
3
Interest
2
Depreciation
2
4
Tax %
31
Net Profit
3
EPS
Dividend Payout %
Minority Interest
0
Share of Associates
-0
Adjusted EPS
Minority Interest
0
Share of Associates
-0
Adjusted EPS

COMPOUNDED SALES GROWTH

10 Years:
5 Years:
3 Years:
9%

COMPOUNDED PROFIT GROWTH

10 Years:
5 Years:
3 Years:
44%

STOCK PRICE CAGR

10 Years:
5 Years:
3 Years:
1 Year:
-38%

RETURN ON EQUITY

10 Years:
5 Years:
16%
3 Years:
26%
Last Year:
12%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Corporate actions

No bonus data found

Mar 2021
Equity Capital
2
17
7
Trade Payables
1
5
Total Liabilities
33
28
Capital Work in Progress
0
Cash & Bank
1
4
Total Assets
33
Total Debt
9
Net Working Capital
-8
Contingent Liabilities
20
Book Value per Share
317.67
Face Value
100.00
Total Debt
9
Net Working Capital
-8
Contingent Liabilities
20
Book Value per Share
317.67
Face Value
100.00
Mar 2022
Equity Capital
2
80
10
Trade Payables
1
4
Total Liabilities
96
89
Capital Work in Progress
3
Cash & Bank
0
4
Total Assets
96
Total Debt
11
Net Working Capital
-10
Contingent Liabilities
18
Book Value per Share
375.19
Face Value
100.00
Total Debt
11
Net Working Capital
-10
Contingent Liabilities
18
Book Value per Share
375.19
Face Value
100.00
Mar 2023
Equity Capital
2
83
6
Trade Payables
1
7
Total Liabilities
99
93
Capital Work in Progress
1
Cash & Bank
0
5
Total Assets
99
Total Debt
6
Net Working Capital
-8
Contingent Liabilities
48
Book Value per Share
554.46
Face Value
100.00
Total Debt
6
Net Working Capital
-8
Contingent Liabilities
48
Book Value per Share
554.46
Face Value
100.00
Mar 2024
Equity Capital
12
77
2
Trade Payables
0
6
Total Liabilities
98
92
Capital Work in Progress
1
Cash & Bank
1
4
Total Assets
98
Total Debt
3
Net Working Capital
-4
Contingent Liabilities
36
Book Value per Share
14.61
Face Value
10.00
Total Debt
3
Net Working Capital
-4
Contingent Liabilities
36
Book Value per Share
14.61
Face Value
10.00
Mar 2025
Equity Capital
16
101
0
Trade Payables
1
7
Total Liabilities
124
97
Capital Work in Progress
1
Cash & Bank
18
8
Total Assets
124
Total Debt
0
Net Working Capital
18
Contingent Liabilities
54
Book Value per Share
28.43
Face Value
10.00
Total Debt
0
Net Working Capital
18
Contingent Liabilities
54
Book Value per Share
28.43
Face Value
10.00

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2021
5
Cash from Investing
-1
Cash from Financing
-3
1
Free Cash Flow
5
OCF / Net Profit
-3.95
Cumulative 5-Year FCF
0
OCF / Net Profit
-3.95
Cumulative 5-Year FCF
0
Mar 2022
3
Cash from Investing
-4
Cash from Financing
1
-1
Free Cash Flow
-82
OCF / Net Profit
2.30
Cumulative 5-Year FCF
0
OCF / Net Profit
2.30
Cumulative 5-Year FCF
0
Mar 2023
8
Cash from Investing
-6
Cash from Financing
-2
-0
Free Cash Flow
4
OCF / Net Profit
2.16
Cumulative 5-Year FCF
0
OCF / Net Profit
2.16
Cumulative 5-Year FCF
0
Mar 2024
6
Cash from Investing
-2
Cash from Financing
-3
0
Free Cash Flow
5
OCF / Net Profit
1.18
Cumulative 5-Year FCF
0
OCF / Net Profit
1.18
Cumulative 5-Year FCF
0
Mar 2025
5
Cash from Investing
-9
Cash from Financing
21
17
Free Cash Flow
-3
OCF / Net Profit
1.23
Cumulative 5-Year FCF
0
OCF / Net Profit
1.23
Cumulative 5-Year FCF
0

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2021
EPS (₹)
-50.60
Book Value (₹)
317.67
Dividend per Share (₹)
0.00
Cash EPS (₹)
0.26
Operating Margin %
23.04%
Net Margin %
-14.92%
ROE %
-15.93%
ROCE %
2.06%
-3.67%
Debtor Days
7
Inventory Days
8
Payable Days
182
-168
Debt to Equity (x)
1.24x
Interest Coverage (x)
0.23x
0.28x
Revenue Growth %
0.00%
Operating Profit Growth %
0.00%
Net Profit Growth %
0.00%
0.00%
P/E (x)
0.00x
P/B (x)
0.00x
Dividend Yield %
0.00%
0.00x
Mar 2022
EPS (₹)
55.59
Book Value (₹)
375.19
Dividend per Share (₹)
0.00
Cash EPS (₹)
2.44
Operating Margin %
32.49%
Net Margin %
11.24%
ROE %
17.53%
ROCE %
14.90%
2.24%
Debtor Days
4
Inventory Days
4
Payable Days
127
-119
Debt to Equity (x)
1.18x
Interest Coverage (x)
4.50x
0.21x
Revenue Growth %
59.31%
Operating Profit Growth %
124.61%
Net Profit Growth %
220.03%
0.00%
P/E (x)
0.00x
P/B (x)
0.00x
Dividend Yield %
0.00%
0.00x
Mar 2023
EPS (₹)
146.52
Book Value (₹)
554.46
Dividend per Share (₹)
0.00
Cash EPS (₹)
4.95
Operating Margin %
26.21%
Net Margin %
27.98%
ROE %
32.23%
ROCE %
24.31%
3.65%
Debtor Days
2
Inventory Days
2
Payable Days
136
-132
Debt to Equity (x)
0.47x
Interest Coverage (x)
21.42x
0.29x
Revenue Growth %
-0.93%
Operating Profit Growth %
-20.06%
Net Profit Growth %
146.63%
0.00%
P/E (x)
0.00x
P/B (x)
0.00x
Dividend Yield %
0.00%
0.00x
Mar 2024
EPS (₹)
4.15
Book Value (₹)
14.61
Dividend per Share (₹)
0.00
Cash EPS (₹)
5.97
Operating Margin %
30.14%
Net Margin %
34.53%
ROE %
32.27%
ROCE %
31.00%
5.00%
Debtor Days
2
Inventory Days
3
Payable Days
148
-144
Debt to Equity (x)
0.17x
Interest Coverage (x)
66.59x
0.47x
Revenue Growth %
12.14%
Operating Profit Growth %
38.00%
Net Profit Growth %
38.37%
-97.17%
P/E (x)
0.00x
P/B (x)
0.00x
Dividend Yield %
0.00%
3.08x
Mar 2025
EPS (₹)
2.43
Book Value (₹)
28.43
Dividend per Share (₹)
0.00
Cash EPS (₹)
3.54
Operating Margin %
37.83%
Net Margin %
22.67%
ROE %
12.06%
ROCE %
17.17%
3.42%
Debtor Days
4
Inventory Days
3
Payable Days
147
-140
Debt to Equity (x)
0.01x
Interest Coverage (x)
75.88x
4.35x
Revenue Growth %
17.88%
Operating Profit Growth %
65.04%
Net Profit Growth %
-22.61%
-41.46%
P/E (x)
30.55x
P/B (x)
2.61x
Dividend Yield %
0.00%
13.46x

Shareholding Pattern

Numbers in percentages

TRADES
Sep 2014
5.27
0.00
0.00
Government
0.00
94.73
Dec 2024
62.08
0.00
0.00
Government
0.00
37.92
Mar 2025
62.09
0.00
0.00
Government
0.00
37.91
Jun 2025
62.52
0.00
0.00
Government
0.00
37.48
Sep 2025
63.31
0.02
0.12
Government
0.00
36.55
Dec 2025
63.93
0.04
0.21
Government
0.00
35.83
Mar 2026
64.27
0.04
0.29
Government
0.00
35.40

Documents

Announcements

Nothing filed yet.

Annual Reports

Credit Ratings

Nothing filed yet.

Concalls

Nothing filed yet.