Sinclairs Hotels Ltd

₹ 123 -3.42%

20 Dec - close price

sinclairsindia.com BSE: 523023 NSE: SINCLAIR

About

Sinclairs Hotels has 4-star properties in eight locations in India - 5 in West Bengal and
one each at Ooty in Tamil Nadu, Port Blair in the Andamans and Gangtok in Sikkim. The company owns and operates hotels/resorts at prime locations in Burdwan, Darjeeling, Dooars, Kalimpong, Ooty, Port Blair Siliguri and Gangtok.
As of FY2020, it has a total of 396 rooms, 24 suites, 2 villas and several restaurants & banquets across all its hotels.

Key Points

Hotels^[1]
1) Sinclairs Burdwan - 24 rooms
2) Sinclairs Darjeeling - 47 rooms
3) Sinclairs Retreat Dooars - 71 rooms
4) Sinclairs Retreat Kalimpong - 48 rooms
5) Sinclairs Siliguri - 49 rooms
6) Sinclairs Retreat Ooty - 85 rooms
7) Sinclairs Bayview Port Blair - 46 rooms
8) Sinclairs Gangtok - 60 rooms
9) Sinclairs Yangang - 17 rooms

Website BSE NSE

Market Cap ₹ 632 Cr.
Current Price ₹ 123
High / Low ₹ 175 / 86.0
Stock P/E 31.8
Book Value ₹ 21.7
Dividend Yield 0.81 %
ROCE 19.2 %
ROE 16.0 %
Face Value ₹ 2.00

Add ratio to table

Edit ratios

Pros

Company has been maintaining a healthy dividend payout of 25.7%

Cons

Stock is trading at 5.69 times its book value
Company has a low return on equity of 11.9% over last 3 years.
Earnings include an other income of Rs.10.7 Cr.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: Hotels & Restaurants Industry: Hotels

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
	4.62	14.77	9.09	18.33	8.35	13.68	13.41	18.46	8.52	14.07	14.82	16.55	8.08
	3.94	6.58	6.19	9.78	6.02	8.23	7.93	8.96	7.38	8.31	9.14	9.12	7.31
Operating Profit	0.68	8.19	2.90	8.55	2.33	5.45	5.48	9.50	1.14	5.76	5.68	7.43	0.77
OPM %	14.72%	55.45%	31.90%	46.64%	27.90%	39.84%	40.87%	51.46%	13.38%	40.94%	38.33%	44.89%	9.53%
	1.41	0.72	0.76	0.35	0.95	1.43	19.71	3.37	1.80	2.05	2.04	2.89	3.73
Interest	0.27	0.26	0.26	0.28	0.29	0.29	0.25	0.27	0.26	0.26	0.25	0.25	0.35
Depreciation	1.23	1.01	1.03	1.07	1.09	1.20	1.35	1.33	1.33	1.15	1.07	1.03	1.15
Profit before tax	0.59	7.64	2.37	7.55	1.90	5.39	23.59	11.27	1.35	6.40	6.40	9.04	3.00
Tax %	64.41%	24.48%	30.80%	24.24%	17.89%	25.05%	15.64%	24.84%	5.93%	14.53%	16.88%	24.34%	25.33%
	0.21	5.76	1.65	5.73	1.56	4.04	19.90	8.48	1.27	5.47	5.32	6.85	2.24
EPS in Rs	0.04	1.03	0.30	1.03	0.29	0.74	3.66	1.56	0.23	1.07	1.04	1.34	0.44
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	TTM
	20	23	29	39	47	46	46	45	17	30	54	56	54
	15	16	18	22	27	27	28	28	13	19	32	34	34
Operating Profit	5	7	11	17	20	19	18	17	4	11	22	22	20
OPM %	26%	30%	37%	43%	43%	42%	39%	37%	26%	36%	41%	40%	37%
	13	5	1	1	2	2	4	2	6	4	22	9	11
Interest	0	0	0	0	0	0	0	0	1	1	1	1	1
Depreciation	2	3	4	7	8	7	8	7	5	5	5	5	4
Profit before tax	15	9	7	11	14	14	14	12	4	9	38	25	25
Tax %	8%	25%	33%	37%	35%	16%	31%	19%	17%	24%	19%	19%
	14	7	5	7	9	12	10	9	4	7	31	21	20
EPS in Rs	2.37	1.26	0.85	1.27	1.68	2.12	1.76	1.71	0.63	1.28	5.75	4.01	3.89
Dividend Payout %	76%	32%	47%	32%	24%	19%	34%	23%	63%	39%	13%	25%

Compounded Sales Growth
10 Years:	10%
5 Years:	4%
3 Years:	48%
TTM:	-1%

Compounded Profit Growth
10 Years:	19%
5 Years:	16%
3 Years:	108%
TTM:	11%

Stock Price CAGR
10 Years:	19%
5 Years:	33%
3 Years:	52%
1 Year:	20%

Return on Equity
10 Years:	10%
5 Years:	9%
3 Years:	12%
Last Year:	16%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Sep 2024
Equity Capital	6	6	6	6	6	6	6	6	6	6	5	10	10
Reserves	78	63	65	71	79	88	95	101	102	107	123	97	101
	0	0	0	0	0	0	0	0	11	10	11	10	22
	8	11	14	13	14	14	15	13	12	13	13	12	13
Total Liabilities	92	80	84	90	98	108	116	119	131	135	152	129	147
	36	36	57	69	66	60	63	58	64	61	55	51	63
CWIP	25	32	17	5	0	0	0	0	0	0	0	0	0
Investments	19	6	3	7	28	42	48	56	62	70	92	72	78
	12	6	7	9	4	5	5	5	4	5	5	7	6
Total Assets	92	80	84	90	98	108	116	119	131	135	152	129	147

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
	4	8	10	14	20	17	14	11	3	8	18	15
	11	13	-8	-9	-20	-14	-12	-8	-1	-5	-1	29
	-13	-22	-3	-5	0	-3	-3	-4	-3	-3	-17	-44
Net Cash Flow	2	-1	-0	0	-0	1	-0	-0	-0	0	0	1

Ratios

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Debtor Days	19	10	10	13	11	9	9	7	11	9	9	7
Inventory Days	37	38	34	30	16	33	26	24	33	39	18	14
Days Payable	134	109	118	88	69	112	99	109	233	180	115	88
Cash Conversion Cycle	-78	-61	-73	-45	-42	-69	-65	-79	-189	-132	-88	-66
Working Capital Days	49	-95	-79	-19	-17	-23	-25	-25	-58	-38	-21	-19
ROCE %	4%	6%	10%	15%	17%	15%	14%	11%	3%	8%	16%	19%

Shareholding Pattern

Numbers in percentages

	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
	62.84%	62.84%	61.20%	62.78%	62.78%	62.78%	62.78%	62.78%	62.67%	62.67%	62.67%	62.67%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.05%	0.05%	0.05%	0.15%	0.06%
	0.04%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	37.12%	37.16%	38.80%	37.23%	37.22%	37.22%	37.22%	37.17%	37.28%	37.29%	37.18%	37.28%
No. of Shareholders	12,069	10,944	12,042	11,749	11,608	11,186	10,888	13,831	12,838	19,242	19,962	19,755

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Sep 2024
	52.28%	56.96%	59.18%	62.84%	62.84%	62.84%	62.78%	62.67%	62.67%
	0.00%	0.37%	0.00%	0.00%	0.00%	0.00%	0.00%	0.05%	0.06%
	41.96%	0.04%	0.04%	0.04%	0.04%	0.00%	0.00%	0.00%	0.00%
	5.76%	42.63%	40.78%	37.12%	37.12%	37.16%	37.22%	37.29%	37.28%
No. of Shareholders	2,650	5,570	5,203	5,363	7,097	10,944	11,186	19,242	19,755

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

All

Annual reports

Concalls

Nov 2024

Transcript

Notes
PPT
May 2024

Transcript

Notes
PPT
Feb 2024

Transcript

Notes
PPT
Nov 2023

Transcript

Notes
PPT
Aug 2023

Transcript

Notes
PPT
Jun 2023

Transcript

Notes
PPT
Feb 2023

Transcript

Notes
PPT
Nov 2022

Transcript

Notes
PPT
Aug 2022

Transcript

Notes
PPT
Aug 2022

Transcript

Notes
PPT
Feb 2022

Transcript

Notes
PPT
Dec 2021

Transcript

Notes
PPT
Jul 2021

Transcript

Notes
PPT
Mar 2021

Transcript

Notes
PPT