Below is a detailed analysis of the quarterly data for Benares Hotels Ltd based on the most recent figures (Mar 2025) and their trends compared to the previous period:
For Sales, as of Mar 2025, the value is 49.00 Cr.. The value appears strong and on an upward trend. It has increased from 39.00 Cr. (Dec 2024) to 49.00 Cr., marking an increase of 10.00 Cr..
For Expenses, as of Mar 2025, the value is 27.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 20.00 Cr. (Dec 2024) to 27.00 Cr., marking an increase of 7.00 Cr..
For Operating Profit, as of Mar 2025, the value is 22.00 Cr.. The value appears strong and on an upward trend. It has increased from 19.00 Cr. (Dec 2024) to 22.00 Cr., marking an increase of 3.00 Cr..
For OPM %, as of Mar 2025, the value is 44.00%. The value appears to be declining and may need further review. It has decreased from 48.00% (Dec 2024) to 44.00%, marking a decrease of 4.00%.
For Other Income, as of Mar 2025, the value is 1.00 Cr.. The value remains steady. There is no change compared to the previous period (Dec 2024) which recorded 1.00 Cr..
For Interest, as of Mar 2025, the value is 0.00 Cr.. The value remains steady. There is no change compared to the previous period (Dec 2024) which recorded 0.00 Cr..
For Depreciation, as of Mar 2025, the value is 2.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 1.00 Cr. (Dec 2024) to 2.00 Cr., marking an increase of 1.00 Cr..
For Profit before tax, as of Mar 2025, the value is 21.00 Cr.. The value appears strong and on an upward trend. It has increased from 18.00 Cr. (Dec 2024) to 21.00 Cr., marking an increase of 3.00 Cr..
For Tax %, as of Mar 2025, the value is 25.00%. The value appears to be improving (decreasing) as expected. It has decreased from 26.00% (Dec 2024) to 25.00%, marking a decrease of 1.00%.
For Net Profit, as of Mar 2025, the value is 16.00 Cr.. The value appears strong and on an upward trend. It has increased from 14.00 Cr. (Dec 2024) to 16.00 Cr., marking an increase of 2.00 Cr..
For EPS in Rs, as of Mar 2025, the value is 123.46. The value appears strong and on an upward trend. It has increased from 104.31 (Dec 2024) to 123.46, marking an increase of 19.15.
Overall, while many items appear to show a positive trend, any significant downward movement warrant further investigation.
×
Quarterly Chart
Profit & Loss - Annual Report
Last Updated: May 15, 2025, 4:14 am
Metric
Mar 2014
Mar 2015
Mar 2016
Mar 2017
Mar 2018
Mar 2019
Mar 2020
Mar 2021
Mar 2022
Mar 2023
Mar 2024
Mar 2025
Sales
43
47
50
50
47
60
64
24
50
93
121
135
Expenses
28
31
35
36
36
42
43
24
35
57
69
76
Operating Profit
15
16
15
14
11
17
21
0
15
36
51
59
OPM %
34%
34%
30%
28%
24%
29%
33%
2%
29%
39%
43%
44%
Other Income
1
1
1
2
1
1
-0
1
0
1
3
5
Interest
0
0
0
0
0
1
1
1
1
0
0
0
Depreciation
2
3
3
5
4
5
6
7
6
6
6
6
Profit before tax
14
14
13
11
8
12
14
-7
8
31
48
58
Tax %
35%
35%
36%
37%
17%
28%
21%
-25%
27%
25%
25%
26%
Net Profit
9
9
8
7
6
9
11
-5
6
23
36
43
EPS in Rs
69.08
71.00
65.23
52.46
49.85
67.08
81.62
-40.23
43.46
179.85
277.23
332.69
Dividend Payout %
29%
28%
31%
29%
30%
22%
9%
0%
23%
11%
9%
0%
×
Profit & Loss Yearly Chart
YoY Net Profit Growth
Year
2014-2015
2015-2016
2016-2017
2017-2018
2018-2019
2019-2020
2020-2021
2021-2022
2022-2023
2023-2024
2024-2025
YoY Net Profit Growth (%)
0.00%
-11.11%
-12.50%
-14.29%
50.00%
22.22%
-145.45%
220.00%
283.33%
56.52%
19.44%
Change in YoY Net Profit Growth (%)
0.00%
-11.11%
-1.39%
-1.79%
64.29%
-27.78%
-167.68%
365.45%
63.33%
-226.81%
-37.08%
Benares Hotels Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2014-2015 to 2024-2025.
Growth
Compounded Sales Growth
10 Years:
11%
5 Years:
16%
3 Years:
40%
TTM:
12%
Compounded Profit Growth
10 Years:
17%
5 Years:
32%
3 Years:
97%
TTM:
19%
Stock Price CAGR
10 Years:
21%
5 Years:
51%
3 Years:
76%
1 Year:
14%
Return on Equity
10 Years:
17%
5 Years:
20%
3 Years:
29%
Last Year:
28%
Last Updated: Unknown
No data available for the Balance Sheet data table.
Reserves and Borrowings Chart
Cash Flow
Month
Month
Mar 2014
Mar 2015
Mar 2016
Mar 2017
Mar 2018
Mar 2019
Mar 2020
Mar 2021
Mar 2022
Mar 2023
Mar 2024
Mar 2025
Cash from Operating Activity +
10
13
10
11
9
16
17
2
16
28
41
42
Cash from Investing Activity +
-17
-7
-6
-12
-8
-16
-13
-1
-11
-17
-25
-43
Cash from Financing Activity +
-3
-3
-3
-3
3
-3
-3
-2
-6
-2
-3
-4
Net Cash Flow
-10
4
0
-4
3
-4
1
-1
-0
9
12
-5
Free Cash Flow Chart
Financial Efficiency Indicators
Month
Mar 2013
Mar 2014
Mar 2015
Mar 2016
Mar 2017
Mar 2018
Mar 2019
Mar 2020
Mar 2021
Mar 2022
Mar 2023
Mar 2024
Debtor Days
22
21
19
27
31
31
27
25
12
10
17
15
Inventory Days
83
80
85
85
85
92
79
62
109
Days Payable
408
237
299
285
367
446
429
333
235
Cash Conversion Cycle
-303
-136
-195
-173
-251
-323
-323
-246
-114
10
17
15
Working Capital Days
-44
53
9
29
55
-38
-34
-17
-29
-28
-9
-8
ROCE %
37%
34%
31%
25%
18%
12%
17%
18%
-7%
10%
34%
41%
Financial Efficiency Indicators Chart
Share Holding Pattern
Month
Dec 2021
Mar 2022
Jun 2022
Sep 2022
Dec 2022
Mar 2023
Jun 2023
Sep 2023
Dec 2023
Mar 2024
Jun 2024
Sep 2024
Promoters
62.57%
62.57%
62.57%
62.57%
62.57%
62.57%
62.57%
62.57%
62.57%
62.57%
62.57%
61.19%
FIIs
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.01%
0.01%
0.01%
Public
37.43%
37.43%
37.43%
37.44%
37.43%
37.42%
37.43%
37.42%
37.43%
37.43%
37.42%
38.82%
No. of Shareholders
4,373
4,334
4,413
4,389
4,317
4,417
4,618
4,997
5,601
6,340
6,581
6,600
Shareholding Pattern Chart
No. of Shareholders
This stock is not held by any mutual fund.
ROCE Trend
EPS Trend
Key Financial Ratios
Month
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
FaceValue
10.00
10.00
10.00
10.00
10.00
Basic EPS (Rs.)
332.69
277.25
179.85
43.48
-40.22
Diluted EPS (Rs.)
332.69
277.25
179.85
43.48
-40.22
Cash EPS (Rs.)
379.07
322.65
226.07
92.43
13.12
Book Value[Excl.RevalReserv]/Share (Rs.)
1328.58
1023.05
767.50
598.75
555.65
Book Value[Incl.RevalReserv]/Share (Rs.)
1328.58
1023.05
767.50
598.75
555.65
Dividend / Share (Rs.)
25.00
25.00
20.00
10.00
0.00
Revenue From Operations / Share (Rs.)
1042.05
927.40
717.88
383.38
186.45
PBDIT / Share (Rs.)
496.32
418.18
289.68
113.23
7.41
PBIT / Share (Rs.)
449.93
372.78
243.46
64.28
-45.93
PBT / Share (Rs.)
447.00
369.89
240.63
59.29
-53.60
Net Profit / Share (Rs.)
332.69
277.25
179.85
43.48
-40.22
PBDIT Margin (%)
47.62
45.09
40.35
29.53
3.97
PBIT Margin (%)
43.17
40.19
33.91
16.76
-24.63
PBT Margin (%)
42.89
39.88
33.51
15.46
-28.74
Net Profit Margin (%)
31.92
29.89
25.05
11.34
-21.57
Return on Networth / Equity (%)
25.04
27.10
23.43
7.26
-7.23
Return on Capital Employeed (%)
32.17
34.04
28.92
9.54
-7.46
Return On Assets (%)
22.13
23.09
19.43
5.94
-5.75
Total Debt / Equity (X)
0.00
0.00
0.00
0.00
0.07
Asset Turnover Ratio (%)
0.77
0.87
0.86
0.53
0.24
Current Ratio (X)
7.59
4.48
3.56
1.36
0.47
Quick Ratio (X)
7.51
4.39
3.44
1.25
0.39
Inventory Turnover Ratio (X)
8.48
0.00
0.00
0.00
0.00
Dividend Payout Ratio (NP) (%)
0.00
7.21
5.56
0.00
-18.64
Dividend Payout Ratio (CP) (%)
0.00
6.19
4.42
0.00
57.15
Earning Retention Ratio (%)
0.00
92.79
94.44
0.00
118.64
Cash Earning Retention Ratio (%)
0.00
93.81
95.58
0.00
42.85
Interest Coverage Ratio (X)
169.08
144.70
102.42
22.71
0.96
Interest Coverage Ratio (Post Tax) (X)
114.34
96.94
64.59
9.72
-4.24
Enterprise Value (Cr.)
1364.66
1078.76
392.03
258.61
170.14
EV / Net Operating Revenue (X)
10.07
8.95
4.20
5.19
7.02
EV / EBITDA (X)
21.15
19.84
10.41
17.57
176.68
MarketCap / Net Operating Revenue (X)
10.74
9.37
4.52
5.32
6.86
Retention Ratios (%)
0.00
92.78
94.43
0.00
118.64
Price / BV (X)
8.42
8.49
4.23
3.41
2.30
Price / Net Operating Revenue (X)
10.74
9.37
4.52
5.32
6.86
EarningsYield
0.02
0.03
0.05
0.02
-0.03
After reviewing the key financial ratios for Benares Hotels Ltd, here is a detailed analysis based on the latest available data and recent trends:
For FaceValue, as of Mar 25, the value is 10.00. This value is within the healthy range. There is no change compared to the previous period (Mar 24) which recorded 10.00.
For Basic EPS (Rs.), as of Mar 25, the value is 332.69. This value is within the healthy range. It has increased from 277.25 (Mar 24) to 332.69, marking an increase of 55.44.
For Diluted EPS (Rs.), as of Mar 25, the value is 332.69. This value is within the healthy range. It has increased from 277.25 (Mar 24) to 332.69, marking an increase of 55.44.
For Cash EPS (Rs.), as of Mar 25, the value is 379.07. This value is within the healthy range. It has increased from 322.65 (Mar 24) to 379.07, marking an increase of 56.42.
For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 25, the value is 1,328.58. It has increased from 1,023.05 (Mar 24) to 1,328.58, marking an increase of 305.53.
For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 25, the value is 1,328.58. It has increased from 1,023.05 (Mar 24) to 1,328.58, marking an increase of 305.53.
For Dividend / Share (Rs.), as of Mar 25, the value is 25.00. This value exceeds the healthy maximum of 3. There is no change compared to the previous period (Mar 24) which recorded 25.00.
For Revenue From Operations / Share (Rs.), as of Mar 25, the value is 1,042.05. It has increased from 927.40 (Mar 24) to 1,042.05, marking an increase of 114.65.
For PBDIT / Share (Rs.), as of Mar 25, the value is 496.32. This value is within the healthy range. It has increased from 418.18 (Mar 24) to 496.32, marking an increase of 78.14.
For PBIT / Share (Rs.), as of Mar 25, the value is 449.93. This value is within the healthy range. It has increased from 372.78 (Mar 24) to 449.93, marking an increase of 77.15.
For PBT / Share (Rs.), as of Mar 25, the value is 447.00. This value is within the healthy range. It has increased from 369.89 (Mar 24) to 447.00, marking an increase of 77.11.
For Net Profit / Share (Rs.), as of Mar 25, the value is 332.69. This value is within the healthy range. It has increased from 277.25 (Mar 24) to 332.69, marking an increase of 55.44.
For PBDIT Margin (%), as of Mar 25, the value is 47.62. This value is within the healthy range. It has increased from 45.09 (Mar 24) to 47.62, marking an increase of 2.53.
For PBIT Margin (%), as of Mar 25, the value is 43.17. This value exceeds the healthy maximum of 20. It has increased from 40.19 (Mar 24) to 43.17, marking an increase of 2.98.
For PBT Margin (%), as of Mar 25, the value is 42.89. This value is within the healthy range. It has increased from 39.88 (Mar 24) to 42.89, marking an increase of 3.01.
For Net Profit Margin (%), as of Mar 25, the value is 31.92. This value exceeds the healthy maximum of 10. It has increased from 29.89 (Mar 24) to 31.92, marking an increase of 2.03.
For Return on Networth / Equity (%), as of Mar 25, the value is 25.04. This value is within the healthy range. It has decreased from 27.10 (Mar 24) to 25.04, marking a decrease of 2.06.
For Return on Capital Employeed (%), as of Mar 25, the value is 32.17. This value is within the healthy range. It has decreased from 34.04 (Mar 24) to 32.17, marking a decrease of 1.87.
For Return On Assets (%), as of Mar 25, the value is 22.13. This value is within the healthy range. It has decreased from 23.09 (Mar 24) to 22.13, marking a decrease of 0.96.
For Total Debt / Equity (X), as of Mar 25, the value is 0.00. This value is within the healthy range. There is no change compared to the previous period (Mar 24) which recorded 0.00.
For Asset Turnover Ratio (%), as of Mar 25, the value is 0.77. It has decreased from 0.87 (Mar 24) to 0.77, marking a decrease of 0.10.
For Current Ratio (X), as of Mar 25, the value is 7.59. This value exceeds the healthy maximum of 3. It has increased from 4.48 (Mar 24) to 7.59, marking an increase of 3.11.
For Quick Ratio (X), as of Mar 25, the value is 7.51. This value exceeds the healthy maximum of 2. It has increased from 4.39 (Mar 24) to 7.51, marking an increase of 3.12.
For Inventory Turnover Ratio (X), as of Mar 25, the value is 8.48. This value exceeds the healthy maximum of 8. It has increased from 0.00 (Mar 24) to 8.48, marking an increase of 8.48.
For Dividend Payout Ratio (NP) (%), as of Mar 25, the value is 0.00. This value is below the healthy minimum of 20. It has decreased from 7.21 (Mar 24) to 0.00, marking a decrease of 7.21.
For Dividend Payout Ratio (CP) (%), as of Mar 25, the value is 0.00. This value is below the healthy minimum of 20. It has decreased from 6.19 (Mar 24) to 0.00, marking a decrease of 6.19.
For Earning Retention Ratio (%), as of Mar 25, the value is 0.00. This value is below the healthy minimum of 40. It has decreased from 92.79 (Mar 24) to 0.00, marking a decrease of 92.79.
For Cash Earning Retention Ratio (%), as of Mar 25, the value is 0.00. This value is below the healthy minimum of 40. It has decreased from 93.81 (Mar 24) to 0.00, marking a decrease of 93.81.
For Interest Coverage Ratio (X), as of Mar 25, the value is 169.08. This value is within the healthy range. It has increased from 144.70 (Mar 24) to 169.08, marking an increase of 24.38.
For Interest Coverage Ratio (Post Tax) (X), as of Mar 25, the value is 114.34. This value is within the healthy range. It has increased from 96.94 (Mar 24) to 114.34, marking an increase of 17.40.
For Enterprise Value (Cr.), as of Mar 25, the value is 1,364.66. It has increased from 1,078.76 (Mar 24) to 1,364.66, marking an increase of 285.90.
For EV / Net Operating Revenue (X), as of Mar 25, the value is 10.07. This value exceeds the healthy maximum of 3. It has increased from 8.95 (Mar 24) to 10.07, marking an increase of 1.12.
For EV / EBITDA (X), as of Mar 25, the value is 21.15. This value exceeds the healthy maximum of 15. It has increased from 19.84 (Mar 24) to 21.15, marking an increase of 1.31.
For MarketCap / Net Operating Revenue (X), as of Mar 25, the value is 10.74. This value exceeds the healthy maximum of 3. It has increased from 9.37 (Mar 24) to 10.74, marking an increase of 1.37.
For Retention Ratios (%), as of Mar 25, the value is 0.00. This value is below the healthy minimum of 30. It has decreased from 92.78 (Mar 24) to 0.00, marking a decrease of 92.78.
For Price / BV (X), as of Mar 25, the value is 8.42. This value exceeds the healthy maximum of 3. It has decreased from 8.49 (Mar 24) to 8.42, marking a decrease of 0.07.
For Price / Net Operating Revenue (X), as of Mar 25, the value is 10.74. This value exceeds the healthy maximum of 3. It has increased from 9.37 (Mar 24) to 10.74, marking an increase of 1.37.
For EarningsYield, as of Mar 25, the value is 0.02. This value is below the healthy minimum of 5. It has decreased from 0.03 (Mar 24) to 0.02, marking a decrease of 0.01.
Overall, while many metrics show healthy performance, any figures highlighted in red or significant downward trends warrant further investigation.
×
Profitability Ratios (%)
Liquidity Ratios
Liquidity Ratios (%)
Interest Coverage Ratios (%)
Valuation Ratios
Fair Value
Fair Value of Benares Hotels Ltd as of June 28, 2025 is: 9,080.20
Calculation basis:
Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.
As of June 28, 2025, Benares Hotels Ltd is Overvalued by 9.19% compared to the current share price 9,999.00
Intrinsic Value of Benares Hotels Ltd as of June 28, 2025 is: 29,692.80
Calculation basis:
Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.
This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.
As of June 28, 2025, Benares Hotels Ltd is Undervalued by 196.96% compared to the current share price 9,999.00
Last 5 Year EPS CAGR: 227.01%
*Investments are subject to market risks
Strength and Weakness
Unable to fetch valid data for stock valuation.
Stock Analysis
Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Benares Hotels Ltd:
Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
ROE%: 25.04% (Industry Average ROE: 10.52%)
ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
Stock P/E: 30.1 (Industry average Stock P/E: 399.4)
Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
Total Debt / Equity: 0
Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions. Stock Rating:
About the Company - Qualitative Analysis
Benares Hotels Ltd. is a Public Limited Listed company incorporated on 03/11/1971 and has its registered office in the State of Uttar Pradesh, India. Company's Corporate Identification Number(CIN) is L55101UP1971PLC003480 and registration number is 003480. Currently Company is involved in the business activities of Hotels and motels, inns, resorts providing short term lodging facilities; includes accommodation in house boats. Company's Total Operating Revenue is Rs. 135.47 Cr. and Equity Capital is Rs. 1.30 Cr. for the Year ended 31/03/2025.
INDUSTRY
ADDRESS
CONTACT
Hotels, Resorts & Restaurants
Taj Ganges, Nadesar Palace Compound, Varanasi Uttar Pradesh 221002
FAQ: Stock data is invalid or not in the correct format.
Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Benares Hotels Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE
