Mahindra Holidays & Resorts India LtdHotels and ResortsINE998I01010Consolidated₹191.84+5.05 (+2.70%)
Valuation
Market Cap₹3.88K Cr
TTM PE70.27x
Forward PE54.92x
PEG18.49
Book Value₹39.18
P/B4.90x
TTM EPS₹2.73
Fwd EPS₹3.49
TTM Revenue₹3.09K Cr
TTM PAT₹54.06 Cr
TTM EBITDA₹613.60 Cr
TTM EBIT₹184.60 Cr
Last Qtr PAT₹19.72 Cr
Last Qtr EBITDA₹159.40 Cr
Last Qtr EBIT₹52.85 Cr
Profitability
ROE6.83%
ROCE5.93%
TTM NPM1.75%
TTM EBITDA %19.86%
Curr OPM2.41%
Last OPM-1.11%
Curr NPM—
Last NPM—
Curr EPS₹0.99
Last EPS₹-0.43
Balance sheet
Equity₹201.70 Cr
Reserve₹589.83 Cr
Total Debt₹4,324.79 Cr
D/E5.46x
Interest %270.99%
Curr Interest₹53.44 Cr
Price / range
Close₹191.84
vs 52W High—
vs 52W Low—
MA50—
MA200—
Returns
1D+2.70%
1W+4.69%
1M-1.54%
3M-15.85%
6M-20.77%
1Y-42.09%
2Y-48.62%
3Y-51.69%
5Y-19.33%
Diwali-37.76%
Sector peers — Hotels and Resorts
CompanyCloseMkt CapTTM P/EROE
INDHOTEL849.00₹1.21L Cr53.9417.38%
ITCHOTELS173.29₹36.10K Cr38.598.00%
TATAINVEST564.50₹28.56K Cr15.601.65%
THELEELA663.45₹22.16K Cr35.657.06%
EIHOTEL299.75₹18.75K Cr26.3414.08%
CHALET816.90₹17.87K Cr30.3315.94%
VENTIVE525.50₹12.27K Cr27.249.87%
LEMONTREE115.57₹9.16K Cr38.9121.38%

Financial Results

Quarterly and yearly P&L · YoY % on Revenue, Total Income, Expenditure, EBITDA, EBIT, PBT, Net Profit and EPS

Standalone

16 lines · 6 periods
MetricSep-26Jun-26Mar-26Dec-25Sep-25FY25-26
Revenue354.30+2.9%379.73376.94379.46344.171,469.23
Other Income4143.7630.0635.5236.50144.04
Total Income395.30+3.8%423.48407414.98380.671,613.27
Interest16.3717.7215.9114.7521.7565.60
Expenditure-336.71-8.7%-350.59-331.79-330.07-309.67-1,279.45
PBDT000000
EBITDA83.31-19.9%97.88112.08113.53104.04448.63
Depreciation-49.35-51.02-51.02-49.39-47.79-193.25
EBIT33.96-39.6%46.8661.0664.1456.25255.38
PBT58.59-17.5%72.89-158.4974.017189.22
Tax-15.33-18.58-19.77-19.07-19.34-84.67
Equity201.70201.69201.68201.660201.68
OPM14.8217.21-38.9417.8320.635.53
Net Profit43.26-16.2%54.31-178.2654.9351.654.55
NPM10.9412.82-43.8013.2415.010.28
EPS2.14-16.4%2.69-8.842.722.560.23

Yearly results

Last 6 financial years · YoY % vs previous FY

Yearly

17 lines · 6 years
MetricFY 25-26FY 24-25FY 23-24FY 22-23FY 21-22FY 20-21
Revenue1,469.23+4.9%1,400.30+6.6%1,314.03+9.9%1,196.18+24.5%960.68+16.8%822.25
Other Income144.04144.61120.08109.38110.0486.52
Total Income1,613.27+4.4%1,544.91+7.7%1,434.11+9.8%1,305.57+21.9%1,070.72+17.8%908.76
Expenditure-1,279.45-0.3%-1,275.33-5.3%-1,210.91-10.9%-1,091.50-25.9%-867.20-17.3%-739.30
Interest-65.60-44.16-33.67-29.13-21.16-12.96
PBDT000000
EBITDA448.63+29.3%347.09+17.5%295.51+8.3%272.90+16.4%234.53+17.5%199.65
Depreciation-193.25-177.96-158.72-139.09-119.89-103.74
EBIT255.38+51.0%169.13+23.6%136.79+2.2%133.81+16.7%114.64+19.5%95.91
PBT89.22-66.9%269.58+20.8%223.20+4.3%214.06+5.2%203.53+20.1%169.47
Tax-84.67-69.10-42.56-55.49-52.22-43.70
Equity201.68201.640000
OPM (%)5.5317.4516.0016.0019.0019.00
Net Profit4.55-97.7%200.48+11.0%180.65+13.9%158.58+4.8%151.31+20.3%125.77
NPM (%)0.2812.9813.0012.0014.0014.00
EPS (Rs)0.23-97.7%9.95+10.8%8.98+13.4%7.92+4.5%7.58-19.9%9.46
CEPS0.239.948.977.897.559.46

Consolidated

16 lines · 6 periods
MetricSep-26Jun-26Mar-26Dec-25Sep-25FY25-26
Revenue784.13+9.3%732.81820.29752.70717.342,991.74
Other Income35.5540.7323.7029.7732.11124.32
Total Income819.68+9.4%773.54843.98782.47749.453,116.06
Interest53.4447.0746.9547.2448.13181.05
Expenditure-784.72-10.0%-776.48-778.65-760.18-713.33-2,965.48
PBDT000000
EBITDA159.40+4.4%112.80197.22144.18152.74616.60
Depreciation-106.55-109.40-108.63-104.42-100.60-409.29
EBIT52.85+1.4%3.4088.5939.7652.14207.31
PBT34.96-3.2%-2.9465.3311.2336.13139.51
Tax-14.42-5.36-23.83-10.14-18.57-71.65
Equity201.70201.69201.6800201.68
OPM4.27-0.387.741.434.824.48
Net Profit19.72+16.4%-8.5641.491.4116.9467
NPM2.41-1.114.920.182.262.15
EPS0.99+11.2%-0.432.060.110.893.45

Yearly results

Last 6 financial years · YoY % vs previous FY

Yearly

17 lines · 6 years
MetricFY 25-26FY 24-25FY 23-24FY 22-23FY 21-22FY 20-21
Revenue2,991.74+7.6%2,780.85+2.8%2,704.60+7.5%2,516.99+25.0%2,013.30+16.4%1,729.96
Other Income124.32128.96114.99106.90165.55117.30
Total Income3,116.06+7.1%2,909.81+3.2%2,819.58+7.5%2,623.90+20.4%2,178.85+18.0%1,847.26
Expenditure-2,965.48-9.2%-2,716.19-2.1%-2,659.49-8.4%-2,454-18.6%-2,068.31-12.1%-1,844.82
Interest-181.05-148.17-132.21-118.62-99.37-82.21
PBDT000000
EBITDA616.60+6.5%578.83+12.6%513.94+9.0%471.61+49.7%315.11+36.2%231.35
Depreciation-409.29-366-336.62-290-270.75-264
EBIT207.31-2.6%212.83+20.0%177.32-2.4%181.61+309.4%44.36+235.9%-32.65
PBT139.51-27.9%193.62+20.9%160.09-5.8%169.90+53.7%110.54+4411.8%2.45
Tax-71.65-66.59-43.46-56.83-42.92-16.48
Equity201.68201.640000
OPM (%)4.486.655.686.475.070.13
Net Profit67-46.8%125.95+8.5%116.06+2.0%113.82+68.3%67.64+583.1%-14
NPM (%)2.154.334.124.343.10-0.76
EPS (Rs)3.45-45.5%6.33+10.3%5.74-0.2%5.75+70.1%3.38+444.9%-0.98
CEPS3.446.335.745.733.37-0.98

Corporate Actions

Dividends, bonus issues, and stock splits

Dividend

9
YearTypeAmountEx-Date
2018Final Dividend425 Jul 2018
2017Final Dividend505 Jun 2017
2016Final Dividend521 Jul 2016
2015Final Dividend416 Jul 2015
2014Final Dividend413 Aug 2014
2013Final Dividend411 Jul 2013
2012Final Dividend412 Jul 2012
2011Final Dividend414 Jul 2011
2010Final Dividend415 Jul 2010

Bonus

2
YearRatioEx-Date
20211:208 Sep 2021
20171:210 Jul 2017

Split

0

No split history.

Loading company dashboard...
Fetching ratios, charts, and peers