Nifty
Sensex
:
:
25069.20
81785.74
-44.80 (-0.18%)
-118.96 (-0.15%)

Hotel, Resort & Restaurants

Rating :
70/99

BSE: 532189 | NSE: ITDC

628.45
15-Sep-2025
  • Open
  • High
  • Low
  • Previous Close
  •  645
  •  661.4
  •  616.45
  •  650.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  255903
  •  163933931.05
  •  739.95
  •  467.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,393.18
  • 67.76
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,173.51
  • 0.46%
  • 14.43

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 87.03%
  • 8.02%
  • 2.96%
  • FII
  • DII
  • Others
  • 0%
  • 1.78%
  • 0.21%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.19
  • 26.34
  • 7.37

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.31
  • -
  • 3.65

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.48
  • -
  • 14.09

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 74.92
  • 64.83
  • 71.07

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.44
  • 11.36
  • 12.08

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 225.05
  • 184.95
  • 47.51

Earnings Forecasts:

(Updated: 16-09-2025)
Description
2024
2025
2026
2027
Adj EPS
9.51
P/E Ratio
66.08
Revenue
561.42
EBITDA
85.43
Net Income
81.55
ROA
9.26
P/B Ratio
14.82
ROE
24.35
FCFF
52.62
FCFF Yield
0.98
Net Debt
-219.67
BVPS
42.41

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
87.75
81.43
7.76%
199.94
141.05
41.75%
149.41
134.94
10.72%
153.66
131.03
17.27%
Expenses
78.77
73.62
7.00%
167.74
116.48
44.01%
124.02
112.29
10.45%
133.64
107.08
24.80%
EBITDA
8.98
7.81
14.98%
32.20
24.57
31.05%
25.40
22.64
12.19%
20.01
23.96
-16.49%
EBIDTM
10.23%
9.60%
16.10%
17.42%
17.00%
16.78%
13.02%
18.28%
Other Income
5.65
3.56
58.71%
4.56
6.43
-29.08%
6.77
4.66
45.28%
6.08
3.06
98.69%
Interest
0.40
0.14
185.71%
0.37
2.61
-85.82%
0.33
0.20
65.00%
0.16
0.24
-33.33%
Depreciation
1.71
1.59
7.55%
1.61
1.48
8.78%
1.82
1.74
4.60%
1.61
1.79
-10.06%
PBT
12.52
9.64
29.88%
34.79
26.82
29.72%
30.02
25.36
18.38%
24.32
25.00
-2.72%
Tax
2.66
-2.14
-
9.80
16.22
-39.58%
9.27
7.42
24.93%
0.49
5.89
-91.68%
PAT
9.86
11.78
-16.30%
24.99
10.60
135.75%
20.75
17.94
15.66%
23.83
19.11
24.70%
PATM
11.24%
14.47%
12.50%
7.52%
13.89%
13.30%
15.51%
14.58%
EPS
1.15
1.38
-16.67%
2.93
1.16
152.59%
2.42
2.10
15.24%
2.78
2.24
24.11%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
590.76
570.40
508.88
460.82
294.32
177.23
350.95
363.84
371.43
382.82
459.08
Net Sales Growth
20.95%
12.09%
10.43%
56.57%
66.07%
-49.50%
-3.54%
-2.04%
-2.98%
-16.61%
 
Cost Of Goods Sold
218.23
34.81
35.37
33.19
20.30
11.74
30.33
31.28
35.71
40.49
39.53
Gross Profit
372.53
535.60
473.51
427.63
274.02
165.50
320.62
332.55
335.71
342.33
419.55
GP Margin
63.06%
93.90%
93.05%
92.80%
93.10%
93.38%
91.36%
91.40%
90.38%
89.42%
91.39%
Total Expenditure
504.17
484.97
415.38
389.40
292.21
221.53
334.08
346.73
403.46
375.04
443.18
Power & Fuel Cost
-
27.81
26.71
22.73
15.80
13.22
21.67
22.71
22.17
22.94
32.00
% Of Sales
-
4.88%
5.25%
4.93%
5.37%
7.46%
6.17%
6.24%
5.97%
5.99%
6.97%
Employee Cost
-
99.17
102.86
112.12
101.93
103.87
129.13
120.98
165.51
139.05
145.40
% Of Sales
-
17.39%
20.21%
24.33%
34.63%
58.61%
36.79%
33.25%
44.56%
36.32%
31.67%
Manufacturing Exp.
-
261.21
203.48
160.95
112.84
66.28
116.16
128.01
126.12
116.84
196.12
% Of Sales
-
45.79%
39.99%
34.93%
38.34%
37.40%
33.10%
35.18%
33.96%
30.52%
42.72%
General & Admin Exp.
-
43.22
36.64
29.96
18.09
13.24
27.83
35.94
40.95
20.75
17.40
% Of Sales
-
7.58%
7.20%
6.50%
6.15%
7.47%
7.93%
9.88%
11.02%
5.42%
3.79%
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.
-
18.76
10.32
30.45
23.25
13.20
8.97
7.80
13.01
34.97
0.00
% Of Sales
-
3.29%
2.03%
6.61%
7.90%
7.45%
2.56%
2.14%
3.50%
9.13%
2.77%
EBITDA
86.59
85.43
93.50
71.42
2.11
-44.30
16.87
17.11
-32.03
7.78
15.90
EBITDA Margin
14.66%
14.98%
18.37%
15.50%
0.72%
-25.00%
4.81%
4.70%
-8.62%
2.03%
3.46%
Other Income
23.06
20.97
18.64
16.96
14.39
16.53
21.42
22.24
27.86
26.60
28.98
Interest
1.26
1.00
3.23
0.89
1.05
1.11
1.00
0.66
0.56
0.87
0.65
Depreciation
6.75
6.62
6.68
7.00
6.64
6.94
7.68
7.70
8.42
8.71
8.90
PBT
101.65
98.77
102.23
80.48
8.81
-35.82
29.60
31.00
-13.16
24.79
35.32
Tax
22.22
17.42
37.22
25.88
3.33
0.86
15.01
15.80
3.55
5.60
9.82
Tax Rate
21.86%
17.64%
36.44%
32.16%
44.88%
-2.55%
44.74%
29.63%
19.87%
39.55%
35.87%
PAT
79.43
82.07
65.48
55.26
4.47
-32.22
20.34
39.28
11.57
7.45
17.85
PAT before Minority Interest
79.86
81.35
64.92
54.61
4.09
-34.65
18.54
37.53
14.32
8.56
17.56
Minority Interest
0.43
0.72
0.56
0.65
0.38
2.43
1.80
1.75
-2.75
-1.11
0.29
PAT Margin
13.45%
14.39%
12.87%
11.99%
1.52%
-18.18%
5.80%
10.80%
3.11%
1.95%
3.89%
PAT Growth
33.65%
25.34%
18.49%
1,136.24%
-
-
-48.22%
239.50%
55.30%
-58.26%
 
EPS
9.26
9.57
7.63
6.44
0.52
-3.76
2.37
4.58
1.35
0.87
2.08

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
363.78
305.94
338.00
283.32
281.04
319.95
329.15
307.32
306.38
301.93
Share Capital
85.77
85.77
85.77
85.77
85.77
85.77
85.77
85.77
85.77
85.77
Total Reserves
278.01
220.17
252.23
197.55
195.27
234.18
243.39
221.55
220.61
216.16
Non-Current Liabilities
-18.21
-8.80
15.66
15.38
21.88
40.21
20.47
37.25
24.47
19.84
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.02
3.61
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
2.98
0.69
36.55
40.21
41.81
61.19
46.69
71.18
51.54
42.58
Current Liabilities
366.40
696.51
548.71
254.12
232.81
227.86
278.14
279.25
255.21
251.77
Trade Payables
124.08
88.86
93.13
61.92
46.19
55.80
63.62
60.77
68.00
57.70
Other Current Liabilities
211.49
579.38
419.50
176.76
176.33
149.39
190.75
195.73
166.63
157.83
Short Term Borrowings
0.63
0.63
0.63
0.63
0.63
0.92
1.15
1.04
0.71
0.64
Short Term Provisions
30.19
27.63
35.45
14.81
9.65
21.75
22.61
21.71
19.86
35.61
Total Liabilities
700.47
982.87
892.15
543.25
526.54
581.26
622.80
620.61
580.10
576.30
Net Block
41.55
40.50
45.70
39.72
45.11
51.16
55.25
60.27
57.38
51.08
Gross Block
99.75
92.25
90.84
78.01
77.06
76.12
73.95
74.72
66.09
183.43
Accumulated Depreciation
58.20
51.75
45.15
38.28
31.95
24.96
18.70
14.45
8.71
132.35
Non Current Assets
49.53
57.42
64.30
72.64
69.40
71.30
65.14
68.15
74.82
63.82
Capital Work in Progress
5.61
4.49
3.35
10.64
6.46
6.25
6.03
4.00
13.41
8.12
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
1.57
1.81
1.48
1.45
1.06
1.09
3.25
3.21
3.39
4.55
Other Non Current Assets
0.79
10.61
13.78
20.82
16.77
12.80
0.61
0.66
0.65
0.07
Current Assets
650.06
924.55
826.96
469.70
457.13
509.96
557.66
552.46
505.27
512.48
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
18.76
12.68
10.39
10.04
10.96
9.93
10.11
10.75
13.17
14.56
Sundry Debtors
119.71
75.16
78.27
70.84
66.15
97.07
96.52
102.51
97.34
108.56
Cash & Bank
220.31
569.63
462.72
218.91
232.05
261.58
291.54
312.72
268.73
284.23
Other Current Assets
291.28
193.21
206.78
99.66
147.96
141.38
159.49
126.48
126.03
105.12
Short Term Loans & Adv.
74.98
73.87
68.80
70.25
68.46
73.36
62.04
49.75
69.24
87.25
Net Current Assets
283.66
228.05
278.25
215.59
224.32
282.10
279.52
273.21
250.06
260.71
Total Assets
699.59
981.97
891.26
542.34
526.53
581.26
622.80
620.61
580.09
576.30

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
52.84
-3.11
-11.76
15.64
-12.97
8.04
-28.77
14.99
-7.02
12.95
PBT
98.08
101.10
80.48
7.42
-33.79
33.55
59.23
37.05
14.27
27.38
Adjustment
4.54
6.66
13.62
11.96
-5.90
-18.72
-19.60
-23.21
-3.08
-10.97
Changes in Working Capital
-38.65
-100.08
-100.09
-3.75
38.42
3.09
-58.78
11.01
-5.91
6.20
Cash after chg. in Working capital
63.97
7.67
-5.98
15.64
-1.27
17.92
-19.15
24.85
5.28
22.61
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-11.12
-10.79
-5.78
0.00
-11.70
-9.88
-9.62
-9.86
-12.30
-9.66
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
-4.40
50.26
-2.98
4.90
10.90
11.40
23.03
7.43
-1.21
15.04
Net Fixed Assets
-8.49
-2.32
-5.43
-5.10
-1.15
-2.06
-1.83
0.94
97.98
-8.95
Net Investments
0.00
0.00
0.00
0.48
0.00
0.00
0.51
1.32
0.00
0.00
Others
4.09
52.58
2.45
9.52
12.05
13.46
24.35
5.17
-99.19
23.99
Cash from Financing Activity
-21.61
-18.87
0.00
0.00
0.00
-21.60
-19.59
-9.16
-14.86
-20.83
Net Cash Inflow / Outflow
26.83
28.28
-14.75
20.54
-2.06
-2.17
-25.33
13.27
-23.09
7.16
Opening Cash & Equivalents
55.58
27.30
42.16
21.55
23.67
25.70
51.02
37.72
61.05
277.07
Closing Cash & Equivalent
82.41
55.58
27.32
42.16
21.55
23.67
25.70
50.99
37.96
284.23

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
42.41
35.67
39.41
33.03
32.77
37.30
38.38
35.83
35.72
35.20
ROA
9.67%
6.93%
7.61%
0.77%
-6.26%
3.08%
6.04%
2.39%
1.48%
3.03%
ROE
24.29%
20.16%
17.58%
1.45%
-11.53%
5.71%
11.79%
4.67%
2.81%
5.84%
ROCE
29.74%
32.66%
26.14%
3.00%
-10.85%
10.61%
16.91%
5.95%
4.87%
9.20%
Fixed Asset Turnover
5.94
5.56
5.46
3.80
2.31
4.68
4.89
5.28
3.07
2.56
Receivable days
62.35
55.02
59.05
84.94
168.07
100.67
99.83
98.19
98.16
91.02
Inventory Days
10.06
8.27
8.09
13.02
21.52
10.43
10.47
11.76
13.22
10.88
Payable days
1116.64
938.90
852.58
971.83
1585.77
718.63
72.71
65.45
69.95
48.62
Cash Conversion Cycle
-1044.24
-875.60
-785.44
-873.86
-1396.19
-607.53
37.59
44.50
41.43
53.28
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.02
0.01
Interest Cover
99.42
32.58
91.33
8.07
-29.43
34.53
82.21
32.79
17.27
42.84

News Update:


  • Ind Tourism Dev Corp - Quarterly Results
    12th Aug 2025, 18:50 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.