Skip to content

    The Indian Hotels Company Limited

    South Asia's largest hospitality company, operating Taj, Vivanta, Ginger and other hotel brands plus TajSATS catering.

    Consumer Services
    Consumer Discretionary
    View INDHOTEL earnings calls
    ₹727.9
    +5.76% from avg

    Overview

    Price

    ₹727.9

    Market Cap

    ₹1.0L Cr

    Sector

    Consumer Services

    Consumer Discretionary

    Rank

    4

    Performance

    Explore INDHOTEL

    Promise TrackerConcall Analysis

    Financials

    Income Statement

    Financial Trajectories

    11
    Quarterly

    Balance Sheet

    Balance Sheet

    ₹ Cr · Annual
    Line itemFY20FY21FY22FY23FY24FY25FY26FY26
    LiabilitiesEquity Capital119119142142142142142142
    Reserves4.2k3.5k6.9k7.8k9.3k11.0k11.4k12.9k
    Borrowings4.5k5.5k3.9k3.1k2.7k3.1k3.2k2.8k
    Other Liabilities2.6k2.3k2.1k2.4k2.5k3.4k3.6k4.3k
    Total Liabilities11.4k11.4k13.0k13.5k14.7k17.6k18.4k20.2k
    AssetsFixed Assets8.1k8.4k8.4k8.8k9.3k10.9k11.2k12.2k
    CWIP244165194332256633862787
    Investments1.4k1.5k2.0k1.9k2.3k2.3k3.3k3.6k
    Other Assets1.7k1.3k2.4k2.5k2.9k3.8k3.1k3.6k
    Total Assets11.4k11.4k13.0k13.5k14.7k17.6k18.4k20.2k

    Valuation

    Assumptions

    Current — INDHOTEL
    Price
    ₹728
    EPS (TTM)
    ₹13.23
    PE (TTM)
    55.0
    Profit growth
    23.2%
    ₹

    The Earnings Per Share over the last 12 months.

    %

    Your assumption of the company's expected yearly EPS growth (e.g., 6 for 6%).

    Pre-filled with the lower of median (60.5×) and current (55.0×) PE — the conservative anchor.

    %

    The annualized return you aim to achieve. We solve for the price that delivers it, then compare to today's price.

    Valuation

    Current price
    ₹728
    vs
    Fair value · 15% return
    ₹943
    30%Undervalued

    At 23.2% growth and a 55× exit, ₹728 only delivers your return if you pay ₹943. The price is currently baking in 18% growth.

    EPS grows 23.2%/yr for 5 years, then fades to 6% over 2, exits at 55×.

    YearGrowthEPS (₹)
    FY2723.2%16.30
    FY2823.2%20.08
    FY2923.2%24.74
    FY3023.2%30.48
    FY3123.2%37.55
    FY3214.6% ·fade43.03
    FY336.0% ·fade45.61

    Methodology: we discount normalized net profit as a proxy for owner earnings (an earnings-power approximation — not full free cash flow). Terminal growth is capped at 6% (≈ nominal GDP) regardless of the required return. This is an analytical tool, not investment advice.

    Learn to analyse The Indian Hotels Company Limited

    Guides on how to read this kind of business and the numbers that matter.