Nifty
Sensex
:
:
11075.90
37104.39
93.10 (0.85%)
-209.45 (-0.56%)

Hotel, Resort & Restaurants

Rating :
62/99

BSE: 533221 | NSE: AHLWEST

313.60
13-Sep-2019
  • Open
  • High
  • Low
  • Previous Close
  •  322.00
  •  325.00
  •  299.00
  •  325.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  685
  •  2.13
  •  394.90
  •  240.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 340.22
  • 5.72
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,068.85
  • 0.34%
  • 3.02

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 68.71%
  • 7.61%
  • 11.57%
  • FII
  • DII
  • Others
  • 0.62%
  • 0.16%
  • 11.33%

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.79
  • 9.51
  • 5.87

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 22.89
  • 22.28
  • 6.54

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 22.25
  • -
  • 162.73

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.12
  • -
  • 16.11

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.69
  • 0.83
  • 1.02

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.31
  • 11.13
  • 11.91

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
101.44
99.76
1.68%
118.89
0.00
0.00
115.27
0.00
0.00
99.58
0.00
0.00
Expenses
68.44
68.06
0.56%
72.59
0.00
0.00
74.01
0.00
0.00
70.38
0.00
0.00
EBITDA
33.00
31.69
4.13%
46.30
0.00
0.00
41.26
0.00
0.00
29.20
0.00
0.00
EBIDTM
32.53%
31.77%
38.94%
0.00%
35.80%
0.00%
29.32%
0.00%
Other Income
3.88
3.08
25.97%
15.48
0.00
0.00
4.84
0.00
0.00
3.31
0.00
0.00
Interest
27.55
21.37
28.92%
22.54
0.00
0.00
23.39
0.00
0.00
22.79
0.00
0.00
Depreciation
12.84
11.43
12.34%
11.51
0.00
0.00
11.94
0.00
0.00
11.88
0.00
0.00
PBT
-3.51
1.98
-
27.72
0.00
0.00
10.77
0.00
0.00
-2.16
0.00
-
Tax
5.80
-3.58
-
-27.83
0.00
-
0.95
0.00
0.00
-5.69
0.00
-
PAT
-9.31
5.56
-
55.55
0.00
0.00
9.82
0.00
0.00
3.53
0.00
0.00
PATM
-9.18%
5.57%
46.72%
0.00%
8.52%
0.00%
3.54%
0.00%
EPS
-7.99
5.27
-
47.65
0.00
0.00
8.43
0.00
0.00
2.98
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
435.18
432.21
391.25
364.25
319.17
274.40
139.62
135.47
135.67
134.55
60.18
Net Sales Growth
336.23%
10.47%
7.41%
14.12%
16.32%
96.53%
3.06%
-0.15%
0.83%
123.58%
 
Cost Of Goods Sold
47.50
45.63
43.56
40.03
37.03
32.37
13.10
12.72
12.20
10.90
4.63
Gross Profit
387.68
386.58
347.69
324.22
282.14
242.03
126.53
122.75
123.48
123.65
55.56
GP Margin
89.09%
89.44%
88.87%
89.01%
88.40%
88.20%
90.62%
90.61%
91.01%
91.90%
92.32%
Total Expenditure
285.42
283.75
269.21
256.08
239.54
220.09
116.27
104.82
94.77
89.11
41.28
Power & Fuel Cost
-
27.73
25.96
28.15
34.70
32.16
14.48
12.02
10.83
9.27
3.59
% Of Sales
-
6.42%
6.64%
7.73%
10.87%
11.72%
10.37%
8.87%
7.98%
6.89%
5.97%
Employee Cost
-
68.71
62.83
58.51
65.65
59.87
36.33
36.23
30.08
25.86
11.91
% Of Sales
-
15.90%
16.06%
16.06%
20.57%
21.82%
26.02%
26.74%
22.17%
19.22%
19.79%
Manufacturing Exp.
-
52.74
48.60
49.14
39.94
39.28
14.02
17.78
18.31
19.00
7.94
% Of Sales
-
12.20%
12.42%
13.49%
12.51%
14.31%
10.04%
13.12%
13.50%
14.12%
13.19%
General & Admin Exp.
-
67.38
69.12
63.79
55.68
52.89
35.98
22.69
20.26
20.76
12.38
% Of Sales
-
15.59%
17.67%
17.51%
17.45%
19.27%
25.77%
16.75%
14.93%
15.43%
20.57%
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.
-
21.56
19.14
16.46
6.54
3.53
2.37
3.37
3.09
3.32
0.00
% Of Sales
-
4.99%
4.89%
4.52%
2.05%
1.29%
1.70%
2.49%
2.28%
2.47%
1.41%
EBITDA
149.76
148.46
122.04
108.17
79.63
54.31
23.35
30.65
40.90
45.44
18.90
EBITDA Margin
34.41%
34.35%
31.19%
29.70%
24.95%
19.79%
16.72%
22.62%
30.15%
33.77%
31.41%
Other Income
27.51
26.71
15.53
17.72
4.50
2.67
0.31
1.20
4.21
0.40
0.60
Interest
96.27
90.09
91.17
101.69
95.71
95.32
25.39
21.05
22.29
12.47
0.03
Depreciation
48.17
46.76
55.98
54.89
52.38
49.38
10.86
11.98
11.98
10.23
4.25
PBT
32.82
38.31
-9.58
-30.68
-63.97
-87.73
-12.59
-1.17
10.84
23.14
15.22
Tax
-26.77
-36.14
1.77
0.55
-2.86
-1.08
2.65
6.03
6.10
6.36
5.18
Tax Rate
-81.57%
-94.34%
-18.48%
-1.79%
4.47%
1.23%
-12.51%
-515.38%
56.27%
27.48%
34.03%
PAT
59.59
74.85
-8.63
-25.44
-50.57
-71.07
-20.68
-2.65
8.37
16.83
10.04
PAT before Minority Interest
59.51
74.45
-11.35
-31.23
-61.11
-86.64
-23.84
-7.20
4.74
16.78
10.04
Minority Interest
-0.08
0.40
2.72
5.79
10.54
15.57
3.16
4.55
3.63
0.05
0.00
PAT Margin
13.69%
17.32%
-2.21%
-6.98%
-15.84%
-25.90%
-14.81%
-1.96%
6.17%
12.51%
16.68%
PAT Growth
971.76%
-
-
-
-
-
-
-
-50.27%
67.63%
 
Unadjusted EPS
51.07
64.55
-7.77
-22.33
-44.13
-62.03
-16.59
-2.32
7.30
14.75
15.77

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
121.85
126.14
135.65
174.58
226.52
299.01
307.09
312.42
299.17
322.30
Share Capital
11.65
11.46
11.46
11.46
11.46
11.46
11.46
11.46
11.43
16.38
Total Reserves
110.19
114.68
124.19
163.12
215.06
287.55
295.63
300.96
287.74
305.92
Non-Current Liabilities
865.12
906.72
908.93
867.10
851.15
724.08
692.23
475.98
258.84
173.88
Secured Loans
762.62
766.76
764.55
725.56
711.88
585.50
573.54
426.76
217.36
145.00
Unsecured Loans
6.50
0.00
0.00
2.07
2.07
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
6.65
5.64
4.73
5.36
3.15
15.38
24.38
2.09
13.24
0.00
Current Liabilities
95.21
72.67
64.65
84.91
80.34
149.94
106.73
75.69
59.31
27.67
Trade Payables
34.56
26.62
20.89
22.94
23.02
11.13
5.22
6.62
5.56
11.06
Other Current Liabilities
48.09
42.37
37.90
51.76
46.76
110.62
71.79
39.18
32.66
5.43
Short Term Borrowings
10.29
1.62
4.04
7.35
7.63
24.87
3.62
5.91
2.80
0.00
Short Term Provisions
2.27
2.07
1.83
2.86
2.94
3.33
26.11
23.97
18.29
11.18
Total Liabilities
1,082.21
1,115.39
1,121.81
1,145.63
1,187.59
1,218.18
1,160.17
922.76
684.09
523.85
Net Block
848.39
885.93
922.58
944.48
993.87
1,029.92
325.15
340.29
295.08
295.41
Gross Block
1,002.33
995.98
977.30
1,147.68
1,146.39
1,135.75
425.92
430.23
373.22
364.11
Accumulated Depreciation
153.94
110.05
54.72
203.20
152.53
105.83
100.76
89.94
78.15
68.70
Non Current Assets
966.62
1,013.91
1,058.45
1,093.31
1,129.60
1,174.42
1,099.62
860.74
608.45
368.49
Capital Work in Progress
1.04
3.43
8.72
9.55
0.31
1.83
604.23
348.47
162.42
61.08
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
11.70
0.00
Long Term Loans & Adv.
13.81
115.12
116.86
139.28
133.39
142.64
169.21
170.81
139.26
0.00
Other Non Current Assets
103.38
9.43
10.29
0.01
2.04
0.03
1.04
1.17
0.00
0.00
Current Assets
115.58
101.49
63.36
52.31
58.00
43.76
60.54
62.01
75.64
155.36
Current Investments
0.54
8.27
0.05
0.00
0.00
0.00
0.00
8.31
3.13
1.50
Inventories
8.69
6.89
8.29
8.04
7.88
12.45
9.38
3.52
2.77
2.70
Sundry Debtors
20.16
22.04
19.30
13.29
15.24
12.78
4.99
6.49
8.53
6.71
Cash & Bank
62.86
41.30
17.82
14.68
20.70
4.38
4.51
6.54
19.32
6.56
Other Current Assets
23.32
6.83
7.39
3.70
14.18
14.15
41.66
37.16
41.89
137.89
Short Term Loans & Adv.
16.38
16.15
10.51
12.60
9.48
10.67
38.66
34.83
39.98
137.76
Net Current Assets
20.38
28.82
-1.29
-32.60
-22.34
-106.18
-46.19
-13.67
16.33
127.69
Total Assets
1,082.20
1,115.40
1,121.81
1,145.62
1,187.60
1,218.18
1,160.16
922.75
684.09
523.85

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
169.09
143.90
82.76
77.22
33.41
96.53
118.10
40.48
42.57
3.02
PBT
38.31
-9.58
-30.68
-63.97
-87.73
-19.51
-1.17
10.84
23.14
15.22
Adjustment
127.93
144.18
147.81
147.78
144.92
44.82
79.26
33.15
23.04
4.13
Changes in Working Capital
10.77
13.27
-32.11
-4.68
-20.47
75.08
44.49
2.34
2.85
-12.27
Cash after chg. in Working capital
177.00
147.87
85.03
79.13
36.73
100.39
122.58
46.33
49.02
7.08
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-7.91
-3.96
-2.27
-1.91
-3.32
-3.86
-4.48
-5.85
-6.46
-4.06
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
-130.90
-31.00
-23.60
-12.38
-12.26
-96.40
-219.99
-250.93
-229.75
-170.02
Net Fixed Assets
-1.57
-3.52
111.40
-8.34
-0.98
-0.86
5.09
-0.49
-9.33
-363.92
Net Investments
-87.07
-16.91
-26.11
0.00
-28.90
-23.08
8.31
-23.94
-103.29
-26.51
Others
-42.26
-10.57
-108.89
-4.04
17.62
-72.46
-233.39
-226.50
-117.13
220.41
Cash from Financing Activity
-56.23
-96.40
-58.30
-70.87
-4.81
-0.26
99.87
197.67
199.94
141.85
Net Cash Inflow / Outflow
-18.03
16.50
0.86
-6.02
16.33
-0.13
-2.02
-12.79
12.76
-25.15
Opening Cash & Equivalents
30.31
13.81
12.95
20.70
4.38
4.51
6.54
19.32
6.56
31.71
Closing Cash & Equivalent
12.28
30.31
13.81
14.68
20.71
4.38
4.51
6.54
19.32
6.56

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
104.58
110.09
118.38
152.36
197.69
260.95
268.00
272.66
262.36
278.31
ROA
6.81%
-1.02%
-2.75%
-5.24%
-7.20%
-2.00%
-0.69%
0.59%
2.78%
3.83%
ROE
60.23%
-8.67%
-20.13%
-30.47%
-32.97%
-7.87%
-2.33%
1.55%
5.44%
6.34%
ROCE
14.25%
8.99%
7.70%
3.36%
0.80%
0.45%
2.34%
5.06%
7.07%
6.54%
Fixed Asset Turnover
0.43
0.40
0.34
0.28
0.24
0.18
0.32
0.34
0.37
0.17
Receivable days
17.82
19.28
16.33
16.31
18.63
23.21
15.46
20.20
20.67
40.67
Inventory Days
6.58
7.08
8.18
9.10
13.52
28.52
17.36
8.45
7.42
16.40
Payable days
45.82
36.34
34.50
36.36
29.09
33.28
23.59
26.43
39.96
60.43
Cash Conversion Cycle
-21.42
-9.98
-9.99
-10.95
3.05
18.45
9.24
2.22
-11.88
-3.37
Total Debt/Equity
6.50
6.13
5.74
4.33
3.24
2.15
2.03
1.46
0.80
0.45
Interest Cover
1.43
0.89
0.70
0.33
0.08
0.17
0.94
1.49
2.86
536.87

Top Investors:

News Update:


  • Asian Hotels (West) - Quarterly Results
    12th Aug 2019, 18:55 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.