Nifty
Sensex
:
:
13055.15
44523.02
128.70 (1.00%)
445.87 (1.01%)

Hotel, Resort & Restaurants

Rating :
44/99  (View)

BSE: 523710 | NSE: SAYAJIHOTL

158.90
4.50 (2.91%)
24-Nov-2020 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  158.95
  •  159.00
  •  154.65
  •  154.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  367
  •  0.58
  •  263.90
  •  145.70

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 271.44
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 390.02
  • N/A
  • 4.37

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.91%
  • 0.54%
  • 7.07%
  • FII
  • DII
  • Others
  • 0%
  • 0.02%
  • 17.46%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.36
  • 10.02
  • 11.42

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.63
  • 6.34
  • 4.54

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 23.98
  • 3.12
  • -21.05

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.66
  • 4.66
  • 4.66

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.02
  • 15.04
  • 14.64

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
0
54
-100%
0
73
-100%
73
65
13%
50
52
-5%
Expenses
0
43
-100%
0
59
-100%
50
52
-3%
42
45
-8%
EBITDA
0
11
-100%
0
15
-100%
23
13
78%
8
7
18%
EBIDTM
0%
20%
0%
20%
32%
20%
16%
13%
Other Income
0
1
-100%
0
1
-100%
1
0
355%
2
2
-13%
Interest
0
6
-100%
0
6
-100%
8
4
79%
9
5
79%
Depreciation
0
8
-100%
0
9
-100%
8
5
49%
8
5
55%
PBT
0
-2
-
0
-1
-
4
4
5%
-7
-1
-
Tax
0
0
-100%
0
1
-100%
3
2
39%
-1
-1
-
PAT
0
-2
-
0
-2
-
1
1
-56%
-6
-1
-
PATM
0%
-5%
0%
-3%
1%
2%
-12%
-1%
EPS
0.00
-1.42
-
0.00
-1.43
-
0.32
0.72
-56%
-3.54
-0.37
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
-
244
216
179
181
143
390
302
242
205
158
Net Sales Growth
-
13%
21%
-1%
26%
-63%
29%
24%
18%
30%
 
Cost Of Goods Sold
-
48
45
40
44
37
133
101
75
65
50
Gross Profit
-
196
170
139
137
106
257
200
167
140
108
GP Margin
-
80%
79%
78%
76%
74%
66%
66%
69%
69%
69%
Total Expenditure
-
203
181
145
144
117
324
250
189
162
129
Power & Fuel Cost
-
20
18
14
14
13
37
29
22
18
15
% Of Sales
-
8%
8%
8%
8%
9%
9%
10%
9%
9%
9%
Employee Cost
-
66
60
44
42
31
57
44
35
28
22
% Of Sales
-
27%
28%
25%
23%
22%
15%
15%
14%
14%
14%
Manufacturing Exp.
-
36
34
29
31
26
43
35
28
23
17
% Of Sales
-
15%
16%
16%
17%
18%
11%
12%
12%
11%
11%
General & Admin Exp.
-
31
24
16
13
9
53
41
29
27
24
% Of Sales
-
13%
11%
9%
7%
6%
14%
14%
12%
13%
15%
Selling & Distn. Exp.
-
0
0
0
0
0
0
0
0
0
0
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
2
0
1
1
0
2
0
0
0
0
% Of Sales
-
1%
0%
0%
0%
0%
1%
0%
0%
0%
1%
EBITDA
-
42
35
34
36
26
66
51
53
43
29
EBITDA Margin
-
17%
16%
19%
20%
18%
17%
17%
22%
21%
18%
Other Income
-
5
3
2
2
2
3
1
1
1
1
Interest
-
19
16
19
15
13
20
23
25
20
16
Depreciation
-
24
24
26
30
25
28
27
17
16
13
PBT
-
4
-3
-9
-6
-10
22
2
12
9
0
Tax
-
3
3
0
-1
-3
11
-8
3
2
1
Tax Rate
-
150%
-126%
5%
-16%
32%
36%
18%
25%
26%
187%
PAT
-
-1
-6
-8
8
-5
14
-39
6
5
1
PAT before Minority Interest
-
-1
-6
-9
6
-6
21
-37
8
5
0
Minority Interest
-
0
0
1
2
2
-7
-1
-2
-1
2
PAT Margin
-
0%
-3%
-4%
4%
-3%
4%
-13%
2%
2%
1%
PAT Growth
-
82%
25%
-203%
267%
-134%
136%
-781%
23%
220%
 
EPS
-
-0.62
-3.41
-4.56
4.42
-2.65
7.87
-22.13
3.25
2.63
0.82

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
139
143
130
111
98
114
73
120
105
65
Share Capital
18
18
18
28
27
18
18
18
18
13
Total Reserves
121
126
112
83
71
96
56
103
87
52
Non-Current Liabilities
104
125
122
58
78
98
132
127
104
197
Secured Loans
60
79
83
46
61
77
111
96
96
152
Unsecured Loans
20
22
16
0
0
0
0
0
0
41
Long Term Provisions
6
6
6
5
4
4
3
2
1
0
Current Liabilities
76
57
59
103
51
84
94
79
84
20
Trade Payables
13
12
9
12
8
23
31
15
11
15
Other Current Liabilities
32
24
29
40
32
41
43
48
55
1
Short Term Borrowings
24
14
15
43
7
12
17
12
15
0
Short Term Provisions
7
6
5
7
3
9
3
4
3
3
Total Liabilities
324
329
315
281
238
355
312
331
294
283
Net Block
154
161
172
154
166
226
220
247
224
225
Gross Block
221
205
194
339
324
392
359
325
286
272
Accumulated Depreciation
67
44
22
185
158
166
139
78
62
46
Non Current Assets
262
275
260
230
211
280
253
279
250
229
Capital Work in Progress
2
0
0
42
14
23
9
6
3
2
Non Current Investment
83
89
71
20
16
1
0
0
1
1
Long Term Loans & Adv.
9
11
4
15
15
30
23
24
21
0
Other Non Current Assets
14
13
11
0
0
0
1
2
2
0
Current Assets
62
55
55
51
27
74
59
52
44
54
Current Investments
0
0
0
0
0
5
0
3
0
0
Inventories
20
18
16
16
14
20
16
12
9
7
Sundry Debtors
10
10
7
10
8
9
14
11
13
8
Cash & Bank
5
14
15
6
1
11
6
1
2
4
Other Current Assets
26
2
9
13
4
31
22
25
20
35
Short Term Loans & Adv.
17
11
9
5
4
26
20
18
16
35
Net Current Assets
-14
-2
-4
-52
-23
-10
-35
-28
-40
34
Total Assets
324
329
315
281
238
355
312
331
294
283

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
37
29
38
26
28
42
58
31
20
10
PBT
-12
-1
-9
5
-10
32
-45
12
7
0
Adjustment
57
35
46
32
37
34
92
42
37
31
Changes in Working Capital
-5
-5
5
-8
1
-19
16
5
-1
-4
Cash after chg. in Working capital
40
29
42
29
29
47
62
59
43
28
Interest Paid
0
0
0
0
0
0
0
0
0
0
Tax Paid
-3
-1
-4
-3
-1
-5
-5
-4
-1
-1
Other Direct Exp. Paid
0
0
0
0
0
0
0
0
0
0
Extra & Other Items
0
0
0
0
0
0
0
0
0
0
Cash From Investing Activity
-14
-10
-6
-32
-51
-38
-42
-54
-24
-13
Net Fixed Assets
-17
-12
167
-42
-22
-6
11
-31
-15
-20
Net Investments
6
0
1
0
-2
-5
0
0
0
0
Others
-3
2
-174
10
-27
-28
-53
-23
-9
7
Cash from Financing Activity
-33
-19
-18
11
15
1
-12
22
3
5
Net Cash Inflow / Outflow
-11
0
15
5
-9
5
4
-1
-1
2
Opening Cash & Equivalents
11
11
-4
1
10
5
1
2
3
2
Closing Cash & Equivalent
0
11
11
6
1
10
5
1
2
4

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
79
82
74
58
51
65
42
69
60
51
ROA
0%
-2%
-3%
2%
-2%
6%
-12%
3%
2%
0%
ROE
-1%
-4%
-7%
6%
-6%
22%
-39%
7%
6%
-1%
ROCE
8%
5%
4%
10%
2%
22%
-9%
13%
10%
7%
Fixed Asset Turnover
1.15
1.08
0.67
0.54
0.40
1.04
0.88
0.79
0.74
0.63
Receivable days
15
14
17
18
21
11
15
19
19
16
Inventory Days
29
29
32
31
43
17
17
16
14
15
Payable days
24
21
25
23
43
33
36
27
32
54
Cash Conversion Cycle
20
22
25
25
21
-6
-3
7
1
-23
Total Debt/Equity
0.89
0.90
1.03
1.07
0.94
1.03
2.20
1.24
1.52
2.95
Interest Cover
1
1
1
1
0
3
-1
1
1
1

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.