Dashboard/INDHOTEL

INDHOTEL

OVERVALUED

Indian Hotels (Taj Hotels)

Hotels & Hospitality · NSE

40.6% vs fair value

52W Low

565

+5.2% from low

52W High

853

-30.3% from high

News sentiment (0 articles)
0 bull0 neutral0 bear

Valuation Gauge

OVERVALUED-40.6% Margin of Safety
OVERVALUEDFAIRLY VALUEDUNDERVALUED

Current Price

₹595

Fair Value

₹423

Fair Value Analysis

₹423

Based on earnings growth potential for Hotels & Hospitality sector companies | Sector-expensive: P/E at 83th percentile vs sector peers. | ROCE improving (latest 19.4%) — capital allocation becoming more efficient. | Growth capped at 21.5% (ROE 18.7%×1.15) — historical CAGR exceeds sustainable rate or COVID period unverifiable. | COVID-resilient: PAT dropped from ₹296Cr (FY2019) to ₹-796Cr (FY2021) during COVID but has fully recovered.

Low confidence

Growth Valuation

100% weight

₹423

Price vs Market

INDHOTEL
Nifty 50

Shareholding Pattern

Stock Health Score

A

Financially Strong

8.7 / 10

Profitability

10/10

ROE of 18.7% is above the Hotels & Hospitality sector benchmark of 15% — strong returns

Debt & Leverage

10/10

D/E ratio of 0.3x is well within the Hotels & Hospitality sector norm of 0.8x — strong balance sheet

Valuation vs Peers

8/10

P/E of 41.4x is slightly below the Hotels & Hospitality sector median of 50x — reasonably valued

Cash Flow

8/10

FCF margin of 13.4% — strong cash generation (₹1,078 Cr)

Earnings Growth

10/10

5yr EPS CAGR of 32.8% is well above the Hotels & Hospitality sector average of 15.0% — strong growth

Dividend

4/10

Dividend yield of 0.4% is symbolic — low but positive

Sentiment Trend — Last 30 Days

Historical Returns

Key Ratios & Growth

FCF Yield

0.4%

Free cash flow / market cap

Revenue Growth (YoY)

+12.2%

Year-on-year revenue change

Profit Growth (YoY)

+50.7%

Year-on-year PAT change

Operating Cash Flow

₹2.2K Cr

TTM cash from operations

Key Financials

EPS (TTM)

₹14.1

P/E Ratio

41.4x

P/B Ratio

7.6x

ROE

18.7%

ROCE

17.7%

Debt / Equity

0.25x

Beta

-0.24

Div Yield

0.4%

FCF (Cr)

₹1,078 Cr

Revenue (Cr)

₹8,041 Cr

EPS Growth 5Y

Mkt Cap (Cr)

₹82,951 Cr

52W High

₹853.4

52W Low

₹565

Book Value/Share

₹77

Financial History

PeriodRevenueOp ProfitOPM%PATEPS
TTM₹9.3K Cr₹3.1K Cr33.0%₹2.2K Cr₹14.10
2025-03-31₹8.3K Cr₹2.8K Cr33.0%₹2.0K Cr₹13.40
2024-03-31₹6.8K Cr₹2.2K Cr32.0%₹1.3K Cr₹8.85
2023-03-31₹5.8K Cr₹1.8K Cr31.0%₹1.1K Cr₹7.06
2022-03-31₹3.1K Cr₹405 Cr13.0%₹-265 Cr₹-1.74
2021-03-31₹1.6K Cr₹-362 Cr-23.0%₹-796 Cr₹-5.45
2020-03-31₹4.5K Cr₹968 Cr22.0%₹364 Cr₹2.68
2019-03-31₹4.5K Cr₹830 Cr18.0%₹296 Cr₹2.17
2018-03-31₹4.1K Cr₹671 Cr16.0%₹104 Cr₹0.76
2017-03-31₹4.0K Cr₹610 Cr15.0%₹-46 Cr₹-0.48
2016-03-31₹4.0K Cr₹612 Cr15.0%₹-203 Cr₹-1.75
2015-03-31₹4.2K Cr₹427 Cr10.0%₹-347 Cr₹-3.51
2014-03-31₹4.1K Cr₹562 Cr14.0%₹-536 Cr₹-5.14

Compounded Growth Rates

Sales Growth

3Y+17.2%
5Y+42.8%
10Y+8.8%

Profit Growth

3Y+27.1%
5Y
10Y

EPS Growth

3Y+25.9%
5Y
10Y

Peer Comparison

Hotels & Hospitality
StockPriceFair ValueMoS%P/EROESignal

Ecos (India) Mobility & Hospitality Limited

₹120.8₹586.6+79.4%11.925.5%FAIRLY_VALUED

Asian Hotels (East) Limited

₹159₹543.7+70.8%8.112.9%FAIRLY_VALUED

EIH Associated Hotels Limited

₹293.6₹628+53.3%18.6113.3%UNDERVALUED

Robust Hotels Limited

₹173₹315+45.1%113.8%FAIRLY_VALUED

Advent Hotels International Limited

₹147.5₹261.6+43.6%12.48.4%FAIRLY_VALUED

Thomas Cook India

₹96.6₹166.4+42.0%18.210.8%UNDERVALUED

Taj GVK Hotels & Resorts

₹322₹537.9+40.1%15.915.0%UNDERVALUED

Advani Hotels & Resorts (India) Limited

₹50.6₹68.2+25.9%19.6125.0%UNDERVALUED

Institutional Activity

Bulk deals, block deals, short selling & delivery volume — NSE data

Insider Trading

Community Pulse

Share this Stock

Download card · Share on WhatsApp

INDHOTEL share card

Share on WhatsApp, Twitter, or any group — each share brings new users to Veritas Quant