1. India Stocks

  2. •

    Consumer services

  3. •

    Hotels/Resorts/Cruise lines
Indian Hotels Co. Ltd.

Indian Hotels Co. Ltd.

781.75
INR
-0.55
(-0.07%)
16.28EPS
47.14P/E
1.02TMarket Cap
Feb 02Next Earn
Indian Hotels Co. Ltd.
NSE:INDHOTEL
(National Stock Exchange of India)

Recent

price

781.75

P/E

ratio

47.14

div

yld

- -

ROIC.AI

2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
TTM
INR
33.48
38.95
42.63
42.85
39.29
37.67
33.35
34.39
35.06
34.57
12.2
23.23
39.3
45.76
56.49
65.38
70.11
Revenue per Share
-0.78
-0.42
-5.83
-6.42
-4.07
-2.26
-0.55
0.89
2.34
2.89
-5.87
-1.97
7.06
8.86
13.4
14.64
15.14
Basic EPS, GAAP
1.24
6.41
5.71
6.06
4.92
6.06
4.64
-0.16
1.9
2.74
-4.36
2.82
7.95
9.04
7.57
10.08
- -
Free Cash Flow per Basic Share
1.1
1.04
1.25
1.04
0.18
0.23
0.4
0.39
0.56
0.62
0.49
0.42
0.45
1.09
1.77
2.4
- -
Dividend per Share
33.1
36.96
33.48
29.63
31.17
23.67
23.09
34.08
35.44
35.52
29.74
49.72
56.2
66.44
78.41
91.7
- -
Book Value per Share
28.54
30.35
27.03
22.5
17.56
12.36
12.11
24.41
25.75
25.69
20.12
41.44
47.67
57.82
68.98
78.68
- -
Tangible Book Value per Share
808
833
878
890
1,006
1,020
1,153
1,138
1,227
1,227
1,226
1,256
1,420
1,421
1,423
1,423
1,425
Basic Weighted Avg Shares
27,052
32,454
37,434
38,133
39,536
38,438
38,456
39,127
43,005
42,412
14,960
29,176
55,821
65,042
80,412
93,067
99,875
Sales/Revenue/Turnover
8.39
9.08
6.8
6.66
5.14
7.04
8.11
9.45
11.67
13.31
-51.56
-0.04
24.88
26.22
28
27.84
26.78
Operating Margin (%)
2,280
2,551
2,884
3,081
2,913
2,848
2,994
3,012
3,279
4,042
4,096
4,061
4,161
4,543
5,182
6,052
6,230
Depreciation Expense
-629
-353
-5,120
-5,713
-4,091
-2,311
-632
1,009
2,868
3,544
-7,201
-2,477
10,026
12,591
19,076
20,844
21,574
Net Income, GAAP
396.47
82.5
- -
- -
- -
- -
371.94
65.69
39.11
11.32
- -
- -
24.97
27.86
23.93
24.97
24.5
Effective Tax Rate (%)
-2.33
-1.09
-13.68
-14.98
-10.35
-6.01
-1.64
2.58
6.67
8.36
-48.14
-8.49
17.96
19.36
23.72
22.4
21.6
Profit Margin (%)
-15,306
-7,496
-3,281
-13,372
-12,132
-14,714
-9,129
-1,739
-9,307
-4,635
-17,942
7,104
4,712
10,701
21,738
33,414
- -
Working Capital
20,794
30,838
34,312
30,239
33,754
34,190
27,899
23,292
16,875
39,684
40,702
32,483
26,070
24,714
29,917
27,501
- -
LT Debt
32,072
37,406
36,870
33,723
35,201
33,232
32,555
49,585
51,479
51,217
42,830
76,553
86,421
101,287
124,156
149,393
- -
Total Equity
-9.45
0.65
- -
- -
- -
- -
-7.96
1.79
4.6
7.33
- -
- -
9.19
9.97
13.71
12.92
- -
Return on Invested Capital (%)
-12.32
-0.49
- -
- -
- -
- -
-13.27
2.72
5.29
7.58
- -
- -
9.65
10.92
13.65
12.55
- -
Return on Capital (%)
-2.42
-1.21
-16.86
-20.35
-15.12
-8.63
-2.48
3.01
6.73
8.14
-17.99
-4.63
13.33
14.44
18.5
17.22
- -
Return on Common Equity (%)

Capital Structure

INR

•

in mil. unless spec.
Dec'26
Mar'26
Jun'27
ST Debt
- -
865
- -
LT Borrowings
- -
466
- -
LT Finance Leases
- -
27,035
- -
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
1,423
1,423
1,423
Market Capitalization
1,051,703
812,709
1,016,259

Working Capital

INR

•

in mil. unless spec.
Dec'26
Mar'26
Jun'27
Total Current Assets
- -
55,765
- -
Cash, Cash Equivalents & STI
- -
43,149
- -
Accounts Receivable, Net
- -
7,268
- -
Inventories
- -
1,497
- -
Total Current Liabilities
- -
22,352
- -
Payables & Accruals
- -
- -
- -
ST Debt
- -
865
- -
Deferred Revenue
- -
- -
- -

Growth Rates

INR

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
18.89%
30.35%
20.33%
Free Cash Flow
-166.73%
16.8%
33.16%
Net Income, GAAP
-91.15%
-96.79%
9.27%
Sales/Revenue/Turnover
18.78%
48.45%
15.74%
Total Cash Common Dividend
38.48%
49.79%
35.91%

Quarterly Revenue

INR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2025
15,502
18,261
25,331
24,251
80,412
2026
20,411
- -
28,420
27,653
93,067
2027
23,392
- -
- -
- -
- -

Quarterly Earnings Per Share

INR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2025
1.75
3.89
4.09
3.67
13.4
2026
2.08
- -
6.35
4.21
14.64
2027
2.51
- -
- -
- -
- -

Quarterly Dividends Per Share

INR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2025
- -
- -
- -
- -
1.77
2026
- -
- -
- -
- -
2.4
2027
- -
- -
- -
- -
- -
Similar Companies
Airbnb, Inc. (NASDAQ:ABNB)
Carnival Corporation Ltd. (NYSE:CCL)
Royal Caribbean Cruises Ltd. (NYSE:RCL)
Norwegian Cruise Line Holdings Ltd. (NYSE:NCLH)
Marriott International (NASDAQ:MAR)
Leela Palaces Hotels & Resorts Limited (NSE:THELEELA)
Business
The Indian Hotels Company Limited (IHCL), a flagship hospitality company of the Tata Group founded in 1902 and headquartered in Mumbai, India, owns, operates and manages a diverse portfolio of over 400 hotels across luxury, upscale, premium, midscale and boutique segments in more than 100 destinations spanning India, four continents and 14 countries including the US, UK, UAE, Sri Lanka, Maldives, Zambia, Saudi Arabia and Southeast Asia; its iconic brands encompass Taj Hotels Resorts Palaces Safaris offering luxury accommodations, jungle safaris, palaces and resorts; Vivanta providing upscale full-service hotels; SeleQtions featuring handpicked distinctive properties celebrating heritage and themes; Gateway delivering culturally infused midscale hotels; Ginger revolutionizing lean luxe midscale stays with contemporary amenities; Claridges Collection curating exquisite European-style luxury sanctuaries; Tree of Life offering boutique nature-immersed resorts; amã Stays & Trails providing charming private bungalows, villas and experiential trails; alongside Qmin for curated culinary deliveries and TajSATS for premium in-flight catering services; the company targets leisure, business and wellness travellers through Taj InnerCircle loyalty program with over 10 million members and emphasizes sustainability via Paathya initiatives. IHCL recently expanded through strategic acquisitions including a controlling 51% stake in Atmantan Wellness in late 2024 marking its foray into integrated wellness resorts with proprietary holistic programs; in 2025 its subsidiary Roots Corp acquired 51% stakes in ANK Hotels Pvt Ltd and Pride Hospitality Pvt Ltd for Rs 190.5 crore adding over 140 Clarks-branded midscale hotels, resorts and safaris primarily in India and Sri Lanka; it also inked partnerships such as with Ambuja Neotia Group for 15 new hotels in east and northeast India, and with ANK, Pride and Brij Hospitality for management of 150 additional properties doubling midscale presence; these moves support Accelerate 2030 strategy with 90+ new openings planned alongside 52 signings and 34 launches in FY24.