TajGVK Hotels & Resorts Ltd
TajGVK Hotels & Resorts Limited, incorporated in 1995, is a joint venture between the Hyderabad-based GVK Group and Indian Hotels Company Limited (IHCL). The Company is engaged in the business of owning, operating & managing hotels, palaces, and resorts under the brand name of “TAJ”[1][2]
- Market Cap ₹ 2,073 Cr.
- Current Price ₹ 331
- High / Low ₹ 423 / 217
- Stock P/E 25.2
- Book Value ₹ 90.2
- Dividend Yield 0.45 %
- ROCE 18.8 %
- ROE 14.8 %
- Face Value ₹ 2.00
Pros
- Company has reduced debt.
- Company has delivered good profit growth of 25.4% CAGR over last 5 years
Cons
- Company has a low return on equity of 12.4% over last 3 years.
* 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
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
253 | 244 | 248 | 270 | 264 | 288 | 317 | 313 | 94 | 227 | 384 | 408 | 425 | |
192 | 192 | 199 | 207 | 206 | 217 | 248 | 238 | 96 | 175 | 265 | 278 | 288 | |
Operating Profit | 61 | 51 | 49 | 63 | 58 | 72 | 69 | 74 | -2 | 52 | 119 | 130 | 137 |
OPM % | 24% | 21% | 20% | 23% | 22% | 25% | 22% | 24% | -2% | 23% | 31% | 32% | 32% |
-0 | 5 | 2 | 2 | 8 | 3 | 7 | 1 | 3 | 1 | 29 | 2 | 6 | |
Interest | 22 | 23 | 28 | 31 | 29 | 25 | 22 | 23 | 20 | 19 | 15 | 13 | 11 |
Depreciation | 25 | 25 | 25 | 18 | 18 | 17 | 17 | 17 | 17 | 16 | 15 | 14 | 13 |
Profit before tax | 14 | 9 | -2 | 15 | 19 | 32 | 38 | 36 | -36 | 19 | 118 | 105 | 118 |
Tax % | 35% | 43% | 8% | 46% | 44% | 34% | 36% | 34% | -27% | 47% | 32% | 29% | |
9 | 5 | -2 | 8 | 10 | 21 | 24 | 24 | -26 | 10 | 80 | 74 | 82 | |
EPS in Rs | 1.40 | 0.79 | -0.31 | 1.31 | 1.66 | 3.35 | 3.88 | 3.80 | -4.22 | 1.58 | 12.73 | 11.87 | 13.14 |
Dividend Payout % | 36% | 25% | 0% | 31% | 24% | 18% | 15% | 0% | 0% | 0% | 8% | 13% |
Compounded Sales Growth | |
---|---|
10 Years: | 5% |
5 Years: | 5% |
3 Years: | 63% |
TTM: | 9% |
Compounded Profit Growth | |
---|---|
10 Years: | 36% |
5 Years: | 25% |
3 Years: | 69% |
TTM: | 47% |
Stock Price CAGR | |
---|---|
10 Years: | 14% |
5 Years: | 16% |
3 Years: | 33% |
1 Year: | 50% |
Return on Equity | |
---|---|
10 Years: | 6% |
5 Years: | 8% |
3 Years: | 12% |
Last Year: | 15% |
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 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 |
Reserves | 332 | 336 | 334 | 343 | 350 | 368 | 388 | 399 | 372 | 382 | 462 | 530 | 553 |
228 | 232 | 286 | 270 | 255 | 227 | 197 | 209 | 225 | 214 | 141 | 108 | 91 | |
81 | 86 | 95 | 106 | 121 | 140 | 122 | 122 | 113 | 123 | 155 | 162 | 175 | |
Total Liabilities | 654 | 667 | 727 | 731 | 738 | 748 | 719 | 743 | 723 | 731 | 770 | 812 | 831 |
448 | 430 | 408 | 454 | 440 | 427 | 416 | 436 | 423 | 409 | 455 | 442 | 436 | |
CWIP | 42 | 57 | 75 | 70 | 77 | 81 | 92 | 91 | 87 | 86 | 43 | 79 | 95 |
Investments | 45 | 51 | 110 | 110 | 110 | 110 | 110 | 110 | 110 | 110 | 110 | 110 | 110 |
119 | 129 | 134 | 96 | 111 | 130 | 101 | 106 | 102 | 127 | 162 | 181 | 190 | |
Total Assets | 654 | 667 | 727 | 731 | 738 | 748 | 719 | 743 | 723 | 731 | 770 | 812 | 831 |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
34 | 61 | 54 | 62 | 61 | 75 | 59 | 75 | 5 | 53 | 100 | 124 | |
-39 | -37 | -78 | -17 | -11 | -8 | -16 | -3 | -0 | 1 | -17 | -37 | |
5 | -24 | 24 | -45 | -47 | -55 | -56 | -66 | -2 | -31 | -79 | -52 | |
Net Cash Flow | 0 | 0 | -1 | 0 | 2 | 11 | -13 | 6 | 3 | 23 | 4 | 35 |
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 | 11 | 14 | 19 | 18 | 16 | 24 | 21 | 18 | 37 | 15 | 22 | 17 |
Inventory Days | 119 | 120 | 93 | 106 | 99 | 79 | 90 | 228 | 107 | 77 | 72 | |
Days Payable | 260 | 336 | 383 | 565 | 721 | 453 | 490 | 1,580 | 784 | 703 | 739 | |
Cash Conversion Cycle | -131 | -202 | -272 | 18 | -443 | -597 | -353 | -382 | -1,316 | -662 | -605 | -650 |
Working Capital Days | -35 | -47 | -28 | -43 | -66 | -79 | -60 | -48 | -95 | -42 | -4 | -18 |
ROCE % | 7% | 5% | 4% | 7% | 7% | 9% | 10% | 10% | -3% | 6% | 22% | 19% |
Documents
Announcements
-
Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate
6 Nov - Issuance of Letter of Confirmation for lost share certificate.
-
Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate
6 Nov - Intimation of issue of duplicate share certificates.
- Announcement under Regulation 30 (LODR)-Newspaper Publication 5 Nov
-
Revised Press Release On Results
4 Nov - Taj GVK Hotels reports Q2 FY25 financial results.
-
Revised Press Release On Results
4 Nov - Taj GVK Hotels reports Q2 & H1 FY25 financial results.
Annual reports
-
Financial Year 2024
from bse
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2012
from nse
-
Financial Year 2011
from bse
Hotel Operator
The company is a JV between Hyderabad-based GVK Group and The Indian Hotels Company Ltd(IHCL). IHCL is a TATA enterprise that operates the largest chain of hotels in South Asia. It also manages the operations of all the 6 properties under the company. IHCL is a promoter with a 25.52% stake in the company as of Jun 24. [1][2][3]