Comments: 0 | Likes: 0 | Current Price: ₹ 753.4
A Detailed Equity Research Report on THE INDIAN HOTELS COMPANY LIMITED
A Detailed Equity Research Report on THE INDIAN HOTELS COMPANY LIMITED with a tagline Transforming Travel with Innovation & Accessibility.
THE INDIAN HOTELS COMPANY LIMITED
KEY STOCK STATISTICS:
Market Capitalization (crs): 59287 /-
Book Value: Rs.57.70 /-
Face Value: Rs. 1/-
52 week High/Low: 436/280
P/E Ratio: 56.20
P/BV: 7.20
Dividend Yield: 0.24/-
Source: www.sharescart.com
Shareholding Pattern(%):
Returns (%):
3 MONTHS | 6 MONTHS | 12 MONTHS | |
SENSEX | -1.04 | -10.42 | 2.8 |
IHCL | 29.35 | 22.28 | 72.83 |
Source: Company, KFO Research
COMPANY ANALYSIS:
AHVAAN 2025:
SUSTAIN REVENUE GROWTH AND STEP-UP PROFITABILITY IHCL’s margin expansion is driven by the diversification of top-line to highmargin businesses through higher growth in management contracts and new brands and businesses. The Company’s existing hotels are adding significantly to its profitability due to various asset management initiatives. The renovation of existing hotels, the addition of new hotels on a management fee basis, and growth in the new businesses of Ginger, Qmin, amã, as well as The Chambers have led EBITDA to grow to 32.7% vis-a-vis a guidance of 33% under Ahvaan 2025.
STRENGTHEN BALANCE SHEET :
Following the equity issuance of ₹4,000 crores in FY 2021-22, IHCL is a Zero-Net Debt Company. Our emphasis on strong free cash flows has resulted in over ₹1,000 crores liquidity on the balance sheet.
SCALE UP :
Scaling up individual brands is critical to IHCL’s growth and profitability aspirations. Taj and the rest of the portfolio is a healthy 50:50. As on 30th April 2023, Taj is a portfolio of 100 hotels. Ginger has 85 hotels and is getting close to 100. amã Stays & Trails has already reached 117. Vivanta and SeleQtions have crossed 75 hotels and IHCL plans to reach 50 hotels in each of these respective brands and platforms this year.
Source:Company, KFO Research
FUTURE OUTLOOK:
FY 2022-23 continued to be a year of strong recovery in the Indian travel and tourism industry. Restrictions on flights were relaxed in most countries into and from India. Travel restrictions, documentation and certifications were also progressively relaxed for travel within India. Consequently, demand for accommodation grew significantly, mainly arising from domestic leisure travel, weddings, social events, conferences and resumption of business travel within the country. Foreign tourist arrivals were 6.19 million for the calendar year 2022 in comparison with 1.52 million in 2021.
BUSINESS HIGHLIGHTS & ANALYSIS:
PROS
CONS
Growth Drivers:
ü Upcycle continues with Demand outpacing Supply
ü Indian Hospitality –A market penetration story.
ü G20 Summit, Cricket World Cup, Miss World Pageant, FTA growth
ü The Board of Directors has granted in-principle approval for IHCL or one of its subsidiaries, Subject to receipt of requisite approvals, to purchase 100% equity of Pamodzi Hotels Plc ( presently a listed company in Zambia) from an international subsidiary of Tata International Ltd.
ü Pamodzi Hotels Plc has long term lease hold rights for Taj Pamodzi, Zambia. IHCL presently operates this hotel.
ü The Board has accorded its approval, subject to requisite regulatory approvals as required, to enter into a Lease Agreement, for operation of a hotel in Frankfurt, Germany, for a period of 20 years with right of two renewals of 5 years each.
ü We have consistently grown our hotel brands to remain connected with the emerging needs of the industry. Our expansion efforts have been accelerated through a combination of management contracts and self-funded projects across our Taj, SeleQtions and Vivanta brands while driving Ginger’s expansion primarily through operating leases.
VALUATIONS:
ü On the basis of EPS Multiple Method, we are recommending ‘Buy’ for the stock. Since the stock offers good opportunity, we initiate a ‘BUY’ signal on the stock with 12-month price target of Rs 558/- share an upside of 33.18 % from current levels.
PEER COMPARISON:
# | Company | CMP | M Cap | 52W High | 52W Low | PE | PB | ROCE Last Yr | ROE Last Yr | PAT TTM | Div Yield |
1 | The Indian Hotels Company Ltd. | 417.4 | 59287 | 436.2 | 280.2 | 56.2 | 7.4 | 17.2 | 12.9 | 1016 | 0.3 |
2 | Westlife Foodworld Ltd | 947.6 | 14780 | 1024.6 | 639.6 | 126.5 | 26.1 | 33.7 | 21.8 | 117 | 0.5 |
3 | EIH Ltd. | 231.5 | 14546 | 274.6 | 150.5 | 40.7 | 4.3 | 14.7 | 10.6 | 350 | 0.7 |
4 | Chalet Hotels Ltd. | 593.6 | 12200 | 596.9 | 304 | 50 | 7.9 | 10.4 | 12.8 | 243 | 0 |
5 | Lemon Tree Hotels Ltd. | 117.9 | 9341 | 126.7 | 70.2 | 75.2 | 10.9 | 14.1 | 16.7 | 154 | 0 |
6 | Mahindra Holidays & Resorts India Ltd. | 403.9 | 8152 | 423.4 | 237.8 | 94.7 | -14.7 | 118.4 | 0 | 84 | 0 |
7 | Restaurant Brands Asia Ltd. | 128.5 | 6358 | 137.8 | 83.7 | -28.3 | 7.9 | -12.6 | -26.3 | -245 | 0 |
8 | Samhi Hotels Ltd. | 163 | 3553 | 171 | 127.4 | 0 | -1.7 | 9.6 | 0 | 0 | 0 |
9 | India Tourism Development Corporation Ltd. | 382.7 | 3283 | 432 | 277 | 49.7 | 9.6 | 27.3 | 18.8 | 66 | 0.7 |
10 | Barbeque-Nation Hospitality Ltd. | 765.1 | 2984 | 1171 | 592.6 | -1209.8 | 7.7 | 23.5 | 5 | -1 | 0 |
Source: www.sharescart.com
BALANCE SHEET ( RS. IN CRORES):
#(Fig in Cr.) | Mar-16 | Mar-17 | Mar-18 | Mar-19 | Mar-20 | Mar-21 | Mar-22 | Mar-23 |
Shareholder's Funds | 2979 | 2636 | 2227 | 2580 | 2518 | 4181 | 4348 | 4357 |
Minority's Interest | 708 | 736 | 738 | 743 | 738 | 777 | 800 | 765 |
Borrowings | 3431 | 3024 | 4598 | 3419 | 2790 | 2329 | 1688 | 2126 |
Other Non-Current Liabilities | 897 | 844 | 889 | 639 | 714 | 633 | 589 | 2293 |
Total Current Liabilities | 1277 | 2275 | 1432 | 2416 | 1839 | 1393 | 2089 | 1901 |
Total Liabilities | 9291 | 9514 | 9884 | 9797 | 8599 | 9314 | 9514 | 11442 |
Fixed Assets | 5896 | 6215 | 6299 | 6762 | 5815 | 6163 | 6422 | 8059 |
Other Non-Current Assets | 2447 | 2362 | 1861 | 2091 | 1857 | 1932 | 1933 | 1946 |
Total Current Assets | 948 | 937 | 1724 | 944 | 926 | 1220 | 1150 | 1434 |
Total Assets | 9291 | 9514 | 9884 | 9797 | 8599 | 9314 | 9514 | 11442 |
CASH FLOW STATEMENT (RS. IN CRORES):
#(Fig in Cr.) | Mar-16 | Mar-17 | Mar-18 | Mar-19 | Mar-20 | Mar-21 | Mar-22 | Mar-23 |
Opening Cash & Cash Equivalents | 85 | 124 | 153 | 377 | 140 | 141 | 208 | 189 |
Cash Flow from Operating Activities | 502 | 539 | 495 | 619 | 535 | 492 | 711 | 823 |
Cash Flow from Investing Activities | -347 | -301 | -726 | 338 | 855 | -529 | -388 | -502 |
Cash Flow from Financing Activities | -117 | -212 | 491 | -1196 | -1381 | 96 | -343 | -265 |
Net Cash Inflow / Outflow | 37 | 26 | 260 | -240 | 8 | 59 | -20 | 56 |
Closing Cash & Cash Equivalent | 124 | 153 | 413 | 140 | 141 | 208 | 189 | 251 |
PROFIT AND LOSS ACCOUNT ( RS. IN CRORES):
#(Fig in Cr.) | Mar-16 | Mar-17 | Mar-18 | Mar-19 | Mar-20 | Mar-21 | Mar-22 | Mar-23 |
Net Sales | 3743 | 4066 | 4189 | 4023 | 4021 | 4104 | 4512 | 4463 |
Other Income | 94 | 90 | 129 | 100 | 63 | 71 | 87 | 132 |
Total Income | 3838 | 4156 | 4318 | 4123 | 4083 | 4175 | 4599 | 4596 |
Total Expenditure | 3206 | 3507 | 3700 | 3471 | 3411 | 3433 | 3682 | 3496 |
Operating Profit | 632 | 650 | 618 | 652 | 673 | 742 | 917 | 1100 |
Interest | 205 | 199 | 206 | 376 | 332 | 279 | 194 | 341 |
Depreciation | 288 | 308 | 291 | 285 | 299 | 301 | 328 | 404 |
Exceptional Income / Expenses | -430 | -555 | -353 | -83 | -11 | 22 | 7 | 41 |
Profit Before Tax | -292 | -412 | -232 | -91 | 31 | 184 | 402 | 396 |
Provision for Tax | 99 | 111 | 115 | 91 | 114 | 121 | 157 | 45 |
Profit After Tax | -391 | -523 | -347 | -182 | -83 | 63 | 245 | 351 |
Adjustments | -39 | -31 | -31 | -49 | 20 | 38 | 42 | 4 |
Profit After Adjustments | -430 | -554 | -378 | -231 | -63 | 101 | 287 | 354 |
Adjusted Earnings Per Share | -4.8 | -6.2 | -4.2 | -2.1 | -0.6 | 0.8 | 2.3 | 2.9 |
Source: www.sharescart.com
I/we have no positions in any stocks mentioned, and no plans to initiate any positions within the next 72 hours.
I wrote this article myself, and it expresses my own opinions. I am not receiving compensation for it (other than from Stocx Research Club). I have no business relationship with any company whose stock is mentioned in this article.
I am not a SEBI Registered individual/entity and the above research article is only for educational purpose and is never intended as trading/investment advice.
Articles
Comments