Nifty
Sensex
:
:
23501.10
77209.90
-65.90 (-0.28%)
-269.03 (-0.35%)

Hotel, Resort & Restaurants

Rating :
70/99

BSE: 532390 | NSE: TAJGVK

353.10
21-Jun-2024
  • Open
  • High
  • Low
  • Previous Close
  •  355.00
  •  358.05
  •  350.15
  •  352.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  247971
  •  878.73
  •  422.65
  •  212.70

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,215.56
  • 23.90
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,206.51
  • 0.42%
  • 4.04

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.99%
  • 4.20%
  • 15.28%
  • FII
  • DII
  • Others
  • 0.7%
  • 2.96%
  • 1.87%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.63
  • 3.90
  • 59.70

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.75
  • 11.44
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 31.97
  • 26.84
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 36.90
  • 19.53
  • 17.54

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.79
  • 2.71
  • 2.98

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 57.51
  • 79.10
  • 107.39

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
115.84
103.62
11.79%
111.13
105.41
5.43%
89.42
89.05
0.42%
91.60
85.50
7.13%
Expenses
74.95
78.24
-4.21%
70.78
72.30
-2.10%
67.80
58.12
16.66%
65.42
55.96
16.90%
EBITDA
40.89
25.38
61.11%
40.35
33.11
21.87%
21.62
30.93
-30.10%
26.18
29.54
-11.37%
EBIDTM
35.30%
24.49%
36.31%
31.41%
24.18%
34.73%
28.58%
34.55%
Other Income
0.85
2.64
-67.80%
0.80
0.15
433.33%
1.04
25.02
-95.84%
0.21
0.97
-78.35%
Interest
3.32
3.63
-8.54%
3.08
3.81
-19.16%
3.14
3.91
-19.69%
3.40
4.08
-16.67%
Depreciation
3.32
3.62
-8.29%
3.45
3.63
-4.96%
3.58
3.66
-2.19%
3.60
3.70
-2.70%
PBT
35.10
20.77
68.99%
34.62
25.82
34.08%
15.94
48.38
-67.05%
19.39
22.73
-14.69%
Tax
9.25
6.33
46.13%
10.41
8.50
22.47%
4.81
16.29
-70.47%
6.18
6.76
-8.58%
PAT
25.85
14.44
79.02%
24.21
17.32
39.78%
11.13
32.09
-65.32%
13.21
15.97
-17.28%
PATM
22.32%
13.94%
21.79%
16.43%
12.45%
36.04%
14.42%
18.68%
EPS
4.98
3.04
63.82%
4.91
3.45
42.32%
2.27
5.36
-57.65%
2.63
3.05
-13.77%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 06
Mar 05
Net Sales
407.99
383.58
227.08
94.17
312.62
316.87
288.25
264.49
269.78
188.74
115.47
Net Sales Growth
6.36%
68.92%
141.14%
-69.88%
-1.34%
9.93%
8.98%
-1.96%
42.94%
63.45%
 
Cost Of Goods Sold
36.37
37.82
25.04
11.39
33.28
34.84
31.60
31.02
31.78
15.28
10.43
Gross Profit
371.62
345.77
202.04
82.78
279.34
282.03
256.65
233.48
238.00
173.46
105.05
GP Margin
91.09%
90.14%
88.97%
87.90%
89.35%
89.00%
89.04%
88.28%
88.22%
91.90%
90.98%
Total Expenditure
278.95
264.64
175.39
96.35
238.48
247.68
216.63
206.58
206.96
104.58
72.19
Power & Fuel Cost
-
28.38
20.32
11.68
27.15
28.21
27.76
28.84
29.15
11.49
9.37
% Of Sales
-
7.40%
8.95%
12.40%
8.68%
8.90%
9.63%
10.90%
10.81%
6.09%
8.11%
Employee Cost
-
68.99
50.16
27.57
66.71
65.26
62.48
60.58
57.12
21.85
15.36
% Of Sales
-
17.99%
22.09%
29.28%
21.34%
20.60%
21.68%
22.90%
21.17%
11.58%
13.30%
Manufacturing Exp.
-
79.23
42.45
20.51
59.64
68.79
45.58
43.89
39.59
11.11
10.27
% Of Sales
-
20.66%
18.69%
21.78%
19.08%
21.71%
15.81%
16.59%
14.67%
5.89%
8.89%
General & Admin Exp.
-
45.95
32.30
23.44
49.18
48.72
48.19
40.98
47.46
41.41
24.59
% Of Sales
-
11.98%
14.22%
24.89%
15.73%
15.38%
16.72%
15.49%
17.59%
21.94%
21.30%
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.
-
4.26
5.13
1.74
2.52
1.86
1.01
1.28
1.86
3.43
0.00
% Of Sales
-
1.11%
2.26%
1.85%
0.81%
0.59%
0.35%
0.48%
0.69%
1.82%
1.89%
EBITDA
129.04
118.94
51.69
-2.18
74.14
69.19
71.62
57.91
62.82
84.16
43.28
EBITDA Margin
31.63%
31.01%
22.76%
-2.31%
23.72%
21.84%
24.85%
21.89%
23.29%
44.59%
37.48%
Other Income
2.90
28.78
1.18
2.64
1.22
7.22
2.63
5.28
2.22
0.65
0.63
Interest
12.94
15.43
18.59
19.91
22.63
21.58
24.97
29.07
31.33
3.97
1.34
Depreciation
13.95
14.61
15.54
16.56
16.79
16.70
17.27
18.13
18.47
10.89
6.86
PBT
105.05
117.70
18.73
-36.00
35.94
38.13
32.01
16.00
15.24
69.95
35.72
Tax
30.65
37.88
8.83
-9.55
12.09
13.82
11.01
8.26
7.03
23.70
13.63
Tax Rate
29.18%
32.18%
47.14%
26.53%
33.64%
36.24%
34.40%
44.31%
46.13%
33.88%
38.16%
PAT
74.40
79.82
9.90
-26.45
23.85
24.31
21.01
10.38
8.21
46.25
22.09
PAT before Minority Interest
74.40
79.82
9.90
-26.45
23.85
24.31
21.01
10.38
8.21
46.25
22.09
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
18.24%
20.81%
4.36%
-28.09%
7.63%
7.67%
7.29%
3.92%
3.04%
24.50%
19.13%
PAT Growth
-6.79%
706.26%
-
-
-1.89%
15.71%
102.41%
26.43%
-82.25%
109.37%
 
EPS
11.87
12.73
1.58
-4.22
3.80
3.88
3.35
1.66
1.31
7.38
3.52

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 06
Mar 05
Shareholder's Funds
461.32
368.34
367.06
406.71
391.86
369.17
351.53
350.48
151.62
119.67
Share Capital
12.54
12.54
12.54
12.54
12.54
12.54
12.54
12.54
12.54
12.54
Total Reserves
448.78
355.80
354.52
394.17
379.32
356.63
338.99
337.94
139.08
107.13
Non-Current Liabilities
172.03
216.58
230.47
248.25
225.68
261.31
287.71
307.60
92.32
81.66
Secured Loans
67.73
118.12
136.67
140.44
160.11
196.66
227.23
254.76
70.63
29.15
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
15.20
47.86
Long Term Provisions
3.96
3.05
3.74
3.93
2.77
3.28
3.04
2.96
0.00
0.00
Current Liabilities
124.21
120.04
107.11
83.16
93.20
106.00
87.90
68.28
50.56
35.24
Trade Payables
72.86
53.76
49.31
44.68
43.20
62.44
48.03
38.32
22.83
14.46
Other Current Liabilities
51.11
66.06
54.60
37.82
50.00
43.56
39.87
27.44
12.21
11.47
Short Term Borrowings
0.00
0.00
3.01
0.66
0.00
0.00
0.00
2.51
0.00
0.00
Short Term Provisions
0.23
0.21
0.18
0.00
0.00
0.00
0.00
0.00
15.52
9.31
Total Liabilities
757.56
704.96
704.64
738.12
710.74
736.48
727.14
726.36
294.50
236.57
Net Block
454.76
408.63
423.01
435.63
415.69
426.58
440.37
454.03
204.79
122.43
Gross Block
584.00
524.11
523.81
521.04
485.54
480.13
476.73
472.54
265.68
172.55
Accumulated Depreciation
129.24
115.48
100.79
85.41
69.85
53.55
36.36
18.51
60.89
50.12
Non Current Assets
633.05
633.21
659.63
689.16
668.12
677.24
682.44
689.91
254.21
214.38
Capital Work in Progress
43.12
85.89
87.49
90.55
92.32
81.45
76.69
70.36
49.42
91.95
Non Current Investment
97.37
83.87
92.30
105.82
101.58
98.70
99.32
105.47
0.00
0.00
Long Term Loans & Adv.
37.80
54.81
56.83
57.16
58.54
68.91
65.93
59.93
0.00
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
1.60
0.13
0.14
0.00
0.00
Current Assets
124.50
71.75
45.00
48.96
42.62
59.12
44.29
35.88
36.42
17.07
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
7.95
7.31
7.11
8.16
7.51
8.60
9.03
7.71
2.54
1.61
Sundry Debtors
23.07
9.58
9.45
15.65
18.66
19.34
11.41
13.46
7.35
3.60
Cash & Bank
38.20
34.00
10.91
7.77
1.86
15.26
4.06
0.70
14.24
1.23
Other Current Assets
55.28
17.46
9.25
8.62
14.58
15.92
19.80
14.01
12.29
10.63
Short Term Loans & Adv.
7.79
3.40
8.28
8.75
4.06
4.89
3.23
8.51
11.66
10.13
Net Current Assets
0.29
-48.29
-62.10
-34.20
-50.58
-46.88
-43.61
-32.40
-14.14
-18.17
Total Assets
757.55
704.96
704.63
738.12
710.74
736.47
727.14
726.35
294.50
236.56

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 06
Mar 05
Cash From Operating Activity
99.87
53.09
5.32
74.61
58.96
74.59
60.88
61.81
61.13
37.11
PBT
135.84
8.20
-53.88
41.62
42.02
32.01
18.64
15.24
69.95
35.72
Adjustment
16.88
42.82
49.58
35.73
36.30
41.33
44.02
49.99
16.05
9.28
Changes in Working Capital
-27.67
0.73
5.71
0.65
-14.27
-1.62
-5.30
0.80
-20.73
-6.55
Cash after chg. in Working capital
125.05
51.75
1.41
78.00
64.06
71.73
57.35
66.04
65.27
38.45
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-25.18
1.34
3.91
-3.40
-5.10
2.86
3.54
-4.23
0.00
0.00
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
-16.58
0.54
-0.48
-2.86
-16.24
-8.14
-11.33
-16.83
-50.76
-85.00
Net Fixed Assets
-17.12
1.30
0.29
-33.73
-16.28
-8.16
-10.52
-268.08
-46.71
Net Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-96.31
0.00
Others
0.54
-0.76
-0.77
30.87
0.04
0.02
-0.81
347.56
-4.05
Cash from Financing Activity
-79.09
-30.55
-1.70
-65.84
-56.12
-55.24
-47.23
-44.89
2.64
46.72
Net Cash Inflow / Outflow
4.19
23.09
3.14
5.91
-13.40
11.20
2.32
0.08
13.01
-1.17
Opening Cash & Equivalents
34.00
10.91
7.77
1.86
15.26
4.06
1.74
1.65
1.23
2.40
Closing Cash & Equivalent
38.20
34.00
10.91
7.77
1.86
15.26
4.06
1.74
14.24
1.23

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 06
Mar 05
Book Value (Rs.)
73.57
58.74
58.54
64.86
62.50
58.86
56.00
55.81
23.56
18.27
ROA
10.92%
1.41%
-3.67%
3.29%
3.36%
2.87%
1.43%
1.61%
17.42%
11.72%
ROE
19.24%
2.69%
-6.84%
5.97%
6.39%
5.83%
2.96%
3.30%
35.26%
21.41%
ROCE
24.29%
6.87%
-2.87%
10.09%
10.08%
9.48%
7.78%
10.91%
34.77%
24.84%
Fixed Asset Turnover
0.69
0.43
0.18
0.62
0.66
0.60
0.56
0.73
0.86
0.77
Receivable days
15.54
15.30
48.65
20.03
21.89
19.47
17.16
14.07
10.59
14.27
Inventory Days
7.26
11.59
29.58
9.15
9.28
11.16
11.55
6.94
4.02
5.19
Payable days
611.05
751.33
1505.49
78.29
89.67
108.54
85.89
63.04
87.98
76.87
Cash Conversion Cycle
-588.26
-724.45
-1427.25
-49.11
-58.50
-77.92
-57.18
-42.03
-73.38
-57.42
Total Debt/Equity
0.21
0.46
0.49
0.41
0.50
0.62
0.73
0.77
0.58
0.67
Interest Cover
8.63
2.01
-0.81
2.59
2.77
2.28
1.64
1.49
18.62
27.66

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.