Nifty

:

22446.10

Sensex

:

74000.64

43.70 (0.20%)
147.70 (0.20%)

Login

Nifty
Sensex

:
:

22446.10
74000.64

43.70 (0.20%)
147.70 (0.20%)

Cindrella Hotels Ltd.

Hotel, Resort & Restaurants

Rating :

N/A

BSE: 526373 | NSE: Not Listed

Watchlist

NSE BSE

55.79

24-Apr-2024

Open
High
Low
Previous Close

52.07
60.25
52.07
53.71

Volume
Traded Value (lacs)
52 Week High
52 Week Low

29
0.30
82.90
37.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

20.08
67.40
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

19.92
1.79%
1.64

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

8.05
10.85
47.76

EBITDA CAGR (%)

10 Years
5 Years
3 Years

5.37
6.40
166.73

PAT CAGR (%)

10 Years
5 Years
3 Years

26.29
51.81
-

P:E (Median)

8 Years
5 Years
3 Years

7.92
6.28
7.41

P:BV (Average)

8 Years
5 Years
3 Years

1.33
1.33
1.44

EV:EBITDA (Average)

8 Years
5 Years
3 Years

7.05
6.55
8.13

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 2.04 2.19 -6.85% 1.44 1.51 -4.64% 2.52 2.09 20.57% 2.21 1.79 23.46%
Expenses 1.77 1.85 -4.32% 1.15 1.15 0.00% 2.08 1.63 27.61% 2.05 1.28 60.16%
EBITDA 0.26 0.34 -23.53% 0.29 0.37 -21.62% 0.44 0.46 -4.35% 0.16 0.51 -68.63%
EBIDTM 12.97% 15.51% 20.43% 24.27% 17.48% 21.82% 7.29% 28.36%
Other Income 0.00 2.66 -100.00% 0.02 0.01 100.00% 0.05 0.01 400.00% 0.05 0.01 400.00%
Interest 0.02 0.00 0 0.00 0.01 -100.00% 0.00 0.02 -100.00% 0.01 0.04 -75.00%
Depreciation 0.30 0.21 42.86% 0.20 0.19 5.26% 0.20 0.19 5.26% 0.23 0.24 -4.17%
PBT -0.06 2.79 - 0.11 0.18 -38.89% 0.29 0.26 11.54% -0.03 0.24 -
Tax -0.03 0.55 - 0.03 0.02 50.00% -0.38 0.14 - 0.38 -0.16 -
PAT -0.03 2.24 - 0.08 0.16 -50.00% 0.67 0.12 458.33% -0.42 0.40 -
PATM -1.57% 102.24% 5.54% 10.52% 26.46% 5.55% -18.84% 22.48%
EPS -0.09 6.23 - 0.22 0.44 -50.00% 1.85 0.32 478.12% -1.16 1.12 -

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 8.21 8.00 5.37 2.48 4.79 4.78 4.62 4.18 5.81 3.95 3.69 Net Sales Growth 8.31% 48.98% 116.53% -48.23% 0.21% 3.46% 10.53% -28.06% 47.09% 7.05% Cost Of Goods Sold 2.03 1.87 1.34 0.65 0.88 0.89 0.74 0.59 0.63 0.51 0.46 Gross Profit 6.18 6.14 4.03 1.84 3.91 3.89 3.89 3.58 5.19 3.44 3.24 GP Margin 75.25% 76.75% 75.05% 74.19% 81.63% 81.38% 84.20% 85.65% 89.33% 87.09% 87.80% Total Expenditure 7.05 6.65 4.25 2.47 3.97 3.79 3.70 3.30 4.83 3.03 2.89 Power & Fuel Cost - 0.34 0.24 0.15 0.25 0.27 0.29 0.28 0.24 0.28 0.28 % Of Sales - 4.25% 4.47% 6.05% 5.22% 5.65% 6.28% 6.70% 4.13% 7.09% 7.59% Employee Cost - 2.12 1.46 1.07 1.62 1.59 1.49 1.30 1.17 1.01 0.87 % Of Sales - 26.50% 27.19% 43.15% 33.82% 33.26% 32.25% 31.10% 20.14% 25.57% 23.58% Manufacturing Exp. - 1.02 0.56 0.26 0.38 0.38 0.40 0.36 0.46 0.30 0.39 % Of Sales - 12.75% 10.43% 10.48% 7.93% 7.95% 8.66% 8.61% 7.92% 7.59% 10.57% General & Admin Exp. - 1.28 0.37 0.34 0.84 0.50 0.59 0.59 2.15 0.79 0.75 % Of Sales - 16.00% 6.89% 13.71% 17.54% 10.46% 12.77% 14.11% 37.01% 20.0% 20.33% Selling & Distn. Exp. - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% Miscellaneous Exp. - 0.01 0.27 0.00 0.00 0.16 0.19 0.18 0.19 0.15 0.00 % Of Sales - 0.12% 5.03% 0% 0% 3.35% 4.11% 4.31% 3.27% 3.80% 4.07% EBITDA 1.15 1.35 1.12 0.01 0.82 0.99 0.92 0.88 0.98 0.92 0.80 EBITDA Margin 14.01% 16.88% 20.86% 0.40% 17.12% 20.71% 19.91% 21.05% 16.87% 23.29% 21.68% Other Income 0.12 2.73 0.08 0.11 0.15 0.01 0.01 0.01 0.01 0.00 0.02 Interest 0.03 0.07 0.13 0.10 0.05 0.03 0.04 0.03 0.04 0.09 0.09 Depreciation 0.93 0.82 0.84 0.85 0.66 0.53 0.53 0.52 0.62 0.37 0.37 PBT 0.31 3.19 0.25 -0.82 0.26 0.43 0.36 0.33 0.34 0.47 0.36 Tax 0.00 0.62 -0.12 -0.03 0.11 0.11 0.09 0.06 0.11 0.15 0.11 Tax Rate 0.00% 19.44% -48.00% 3.66% 6.79% 25.58% 25.00% 18.18% 32.35% 31.91% 30.56% PAT 0.30 2.58 0.37 -0.80 1.51 0.32 0.27 0.27 0.23 0.32 0.25 PAT before Minority Interest 0.30 2.58 0.37 -0.80 1.51 0.32 0.27 0.27 0.23 0.32 0.25 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 3.65% 32.25% 6.89% -32.26% 31.52% 6.69% 5.84% 6.46% 3.96% 8.10% 6.78% PAT Growth -89.73% 597.30% - - 371.88% 18.52% 0.00% 17.39% -28.12% 28.00% EPS 0.83 7.17 1.03 -2.22 4.19 0.89 0.75 0.75 0.64 0.89 0.69

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 11.30 8.73 8.04 8.84 7.59 7.18 7.00 6.91 6.66 6.36 Share Capital 3.56 3.56 3.56 3.56 3.56 3.56 3.56 3.56 3.56 3.56 Total Reserves 7.73 5.17 4.47 5.28 4.03 3.61 3.43 3.34 3.10 2.80 Non-Current Liabilities 1.19 1.49 1.57 1.49 0.77 0.78 0.79 0.78 0.84 1.05 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.03 0.07 Unsecured Loans 0.00 0.89 0.93 0.83 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 0.70 0.47 0.80 0.65 1.14 0.75 0.67 0.71 0.74 0.73 Trade Payables 0.24 0.07 0.17 0.26 0.11 0.02 0.10 0.11 0.11 0.04 Other Current Liabilities 0.40 0.38 0.62 0.26 0.90 0.33 0.21 0.20 0.23 0.12 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.38 0.23 0.25 0.40 0.46 Short Term Provisions 0.06 0.03 0.01 0.13 0.14 0.01 0.13 0.16 0.01 0.11 Total Liabilities 13.19 10.69 10.41 10.98 9.50 8.71 8.46 8.40 8.24 8.14 Net Block 8.75 8.25 8.08 8.58 6.06 6.14 6.03 6.91 6.85 6.77 Gross Block 19.34 18.03 17.02 16.67 13.49 13.03 12.32 12.68 12.00 11.84 Accumulated Depreciation 10.60 9.78 8.94 8.09 7.43 6.90 6.29 5.77 5.15 5.07 Non Current Assets 11.82 9.28 9.37 9.68 8.12 7.76 7.60 7.75 7.68 7.61 Capital Work in Progress 0.00 0.00 0.14 0.00 0.00 0.05 0.00 0.00 0.00 0.00 Non Current Investment 0.55 0.59 0.17 0.18 1.41 1.42 1.42 0.69 0.69 0.69 Long Term Loans & Adv. 0.47 0.44 0.98 0.92 0.65 0.16 0.15 0.14 0.14 0.16 Other Non Current Assets 2.05 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 1.37 1.41 1.03 1.31 1.38 0.95 0.85 0.65 0.56 0.53 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 0.90 0.75 0.76 0.70 0.61 0.49 0.37 0.25 0.28 0.23 Sundry Debtors 0.11 0.28 0.05 0.13 0.12 0.20 0.14 0.17 0.14 0.19 Cash & Bank 0.07 0.21 0.03 0.14 0.24 0.07 0.13 0.02 0.06 -0.06 Other Current Assets 0.29 0.08 0.09 0.09 0.42 0.18 0.22 0.22 0.08 0.17 Short Term Loans & Adv. 0.20 0.10 0.10 0.26 0.33 0.11 0.20 0.19 0.05 0.16 Net Current Assets 0.67 0.94 0.23 0.66 0.24 0.20 0.18 -0.06 -0.18 -0.20 Total Assets 13.19 10.69 10.40 10.99 9.50 8.71 8.45 8.40 8.24 8.14

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Cash From Operating Activity 1.43 0.58 0.31 2.89 1.37 0.59 0.68 0.83 0.92 0.28 PBT 3.19 0.25 -0.82 1.62 0.43 0.36 0.33 0.34 0.47 0.36 Adjustment -1.86 0.88 0.82 1.92 0.55 0.56 0.55 0.65 0.47 0.49 Changes in Working Capital 0.18 -0.53 0.32 -0.51 0.50 -0.23 -0.09 0.00 0.11 -0.46 Cash after chg. in Working capital 1.51 0.59 0.32 3.03 1.49 0.69 0.79 0.99 1.05 0.38 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.08 -0.01 -0.01 -0.14 -0.12 -0.10 -0.12 -0.16 -0.13 -0.10 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -0.67 -0.24 -0.44 -3.79 -0.79 -0.78 -0.50 -0.67 -0.46 -0.91 Net Fixed Assets -1.31 -0.87 -0.49 -3.18 -0.41 -0.76 0.36 -0.68 -0.16 -0.87 Net Investments 0.04 -0.42 0.01 1.23 0.01 0.00 -0.73 0.00 0.00 0.00 Others 0.60 1.05 0.04 -1.84 -0.39 -0.02 -0.13 0.01 -0.30 -0.04 Cash from Financing Activity -0.90 -0.16 0.02 0.79 -0.41 0.13 -0.08 -0.19 -0.34 0.43 Net Cash Inflow / Outflow -0.14 0.18 -0.11 -0.10 0.18 -0.06 0.10 -0.03 0.12 -0.20 Opening Cash & Equivalents 0.21 0.03 0.14 0.24 0.07 0.13 0.02 0.06 -0.06 0.14 Closing Cash & Equivalent 0.07 0.21 0.03 0.14 0.24 0.07 0.13 0.02 0.06 -0.06

Financial Ratios

Standalone

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 31.69 24.49 22.54 24.81 21.30 20.14 19.63 19.37 18.70 17.84 ROA 21.58% 3.49% -7.45% 14.74% 3.52% 3.19% 3.20% 2.78% 3.87% 3.09% ROE 25.73% 4.39% -9.43% 18.38% 4.34% 3.86% 3.88% 3.41% 4.86% 3.97% ROCE 31.23% 4.04% -7.76% 19.36% 6.09% 5.36% 5.02% 5.24% 7.92% 6.81% Fixed Asset Turnover 0.43 0.31 0.15 0.32 0.36 0.36 0.33 0.47 0.33 0.32 Receivable days 8.70 11.14 13.36 9.32 12.08 13.51 13.40 9.47 15.05 19.36 Inventory Days 37.69 51.25 107.03 49.61 41.88 33.80 26.93 16.68 23.50 23.98 Payable days 30.47 32.68 122.68 76.37 6.40 6.73 12.58 12.48 11.11 13.13 Cash Conversion Cycle 15.92 29.71 -2.28 -17.45 47.57 40.57 27.76 13.67 27.44 30.21 Total Debt/Equity 0.00 0.10 0.12 0.09 0.00 0.05 0.03 0.04 0.07 0.08 Interest Cover 44.85 2.98 -7.35 35.04 16.44 10.76 11.93 9.75 6.46 5.10

Top Investors:

cindrella tea ltd

arrow hotels and resorts ltd

hitesh ramji javeri

Annual Reports:

News Update:

Cindrella Hotels - Quarterly Results
13th Feb 2024, 17:18 PM

Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback