ITDC
OVERVALUEDIndia Tourism Development Corporation Limited
Hotels & Hospitality · NSE
↓ 168.2% vs fair value
52W Low
₹368
+49.4% from low
52W High
₹713
-22.9% from high
Valuation Gauge
Current Price
₹550
Fair Value
₹205
Fair Value Analysis
₹205
Based on earnings growth potential for Hotels & Hospitality sector companies | Sector-expensive: P/E at 97th percentile vs sector peers. | ROCE improving (latest 23.3%) — capital allocation becoming more efficient. | COVID-resilient: PAT dropped from ₹38Cr (FY2019) to ₹-37Cr (FY2021) during COVID but has fully recovered.
Growth Valuation
100% weight
Price vs Market
Shareholding Pattern
Stock Health Score
Financially Healthy
Profitability
ROE of 23.6% is above the Hotels & Hospitality sector benchmark of 15% — strong returns
Debt & Leverage
D/E ratio of 0.0x is well within the Hotels & Hospitality sector norm of 0.8x — strong balance sheet
Valuation vs Peers
P/E of 58.7x is 17% above the Hotels & Hospitality sector median of 50x — slightly expensive
Cash Flow
FCF margin of 7.6% — healthy cash generation (₹43 Cr)
Earnings Growth
5yr EPS CAGR of 167.9% is well above the Hotels & Hospitality sector average of 15.0% — strong growth
Dividend
Dividend yield of 0.5% provides moderate shareholder returns
Company Health Timeline
10-year financial health at a glance
Sentiment Trend — Last 30 Days
Historical Returns
Key Ratios & Growth
FCF Yield
1.1%
Free cash flow / market cap
Revenue Growth (YoY)
+75.0%
Year-on-year revenue change
Profit Growth (YoY)
+32.8%
Year-on-year PAT change
Operating Cash Flow
₹53 Cr
TTM cash from operations
Key Financials
EPS (TTM)
₹9.3
P/E Ratio
58.7x
P/B Ratio
13.8x
ROE
23.6%
ROCE
26.3%
Debt / Equity
0x
Beta
0.87
Div Yield
0.5%
FCF (Cr)
₹43 Cr
Revenue (Cr)
₹570 Cr
EPS Growth 5Y
167.9%
Mkt Cap (Cr)
₹4,703 Cr
52W High
₹712.8
52W Low
₹368
Book Value/Share
₹39.6
Financial History
| Period | Revenue | Op Profit | OPM% | PAT | EPS |
|---|---|---|---|---|---|
| TTM | ₹591 Cr | ₹93 Cr | 16.0% | ₹79 Cr | ₹9.27 |
| 2025-03-31 | ₹570 Cr | ₹85 Cr | 15.0% | ₹81 Cr | ₹9.51 |
| 2024-03-31 | ₹509 Cr | ₹94 Cr | 18.0% | ₹64 Cr | ₹7.53 |
| 2023-03-31 | ₹461 Cr | ₹71 Cr | 16.0% | ₹54 Cr | ₹6.43 |
| 2022-03-31 | ₹289 Cr | ₹-1 Cr | 0.0% | ₹6 Cr | ₹0.79 |
| 2021-03-31 | ₹177 Cr | ₹-44 Cr | -25.0% | ₹-37 Cr | ₹-4.06 |
| 2020-03-31 | ₹347 Cr | ₹18 Cr | 5.0% | ₹19 Cr | ₹2.37 |
| 2019-03-31 | ₹354 Cr | ₹19 Cr | 5.0% | ₹38 Cr | ₹4.58 |
| 2018-03-31 | ₹346 Cr | ₹-27 Cr | -8.0% | ₹14 Cr | ₹1.35 |
| 2017-03-31 | ₹349 Cr | ₹9 Cr | 3.0% | ₹9 Cr | ₹0.87 |
| 2016-03-31 | ₹459 Cr | ₹18 Cr | 4.0% | ₹18 Cr | ₹2.08 |
| 2015-03-31 | ₹492 Cr | ₹14 Cr | 3.0% | ₹32 Cr | ₹3.71 |
| 2014-03-31 | ₹459 Cr | ₹-12 Cr | -3.0% | ₹8 Cr | ₹0.95 |
Compounded Growth Rates
Sales Growth
Profit Growth
EPS Growth
Peer Comparison
Hotels & Hospitality| Stock | Price | Fair Value | MoS% | P/E | ROE | Signal |
|---|---|---|---|---|---|---|
Ecos (India) Mobility & Hospitality Limited | ₹131.9 | ₹586.6 | +77.5% | 13.4 | 25.5% | FAIRLY_VALUED |
Asian Hotels (East) Limited | ₹165 | ₹543.7 | +69.7% | 8.6 | 12.9% | FAIRLY_VALUED |
EIH Associated Hotels Limited | ₹327 | ₹765.8 | +57.3% | 20.2 | 113.3% | UNDERVALUED |
Thomas Cook India | ₹91.7 | ₹166.4 | +44.9% | 18 | 9.3% | UNDERVALUED |
Advent Hotels International Limited | ₹145.8 | ₹261.6 | +44.3% | 13.2 | 8.4% | FAIRLY_VALUED |
Taj GVK Hotels & Resorts | ₹320.1 | ₹530 | +39.6% | 15.5 | 15.0% | UNDERVALUED |
Royal Orchid Hotels Limited | ₹338 | ₹447.1 | +24.4% | 23.9 | 15.9% | FAIRLY_VALUED |
Kamat Hotels (I) Limited | ₹162 | ₹182.8 | +11.4% | 15.2 | 11.3% | FAIRLY_VALUED |
Institutional Activity
Bulk deals, block deals, short selling & delivery volume — NSE data
Insider Trading
Community Pulse
Share this Stock
Download card · Share on WhatsApp
Share on WhatsApp, Twitter, or any group — each share brings new users to Veritas Quant