Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 10 December, 2024
Author: Getaka|Social: Getaka Financial Technology X (Earlier Twitter) Profile Getaka Financial Technology LinkedIn Logo
Stock Ticker - BSE: 509438 | NSE: BENARAS

Benares Hotels Ltd: Intrinsic Value and Fundamental Analysis

Share Price and Basic Stock Data

Last Updated: December 7, 2024, 11:47 pm

Market Cap 1,057 Cr.
Current Price 8,132
High / Low10,051/7,274
Stock P/E29.0
Book Value 1,103
Dividend Yield0.31 %
ROCE40.6 %
ROE31.1 %
Face Value 10.0
PEG Ratio0.13

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for Benares Hotels Ltd

Competitors of Benares Hotels Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
Howard Hotels Ltd 25.7 Cr. 28.233.5/16.8 10.40.00 %9.86 %8.53 % 10.0
HS India Ltd 28.7 Cr. 17.720.8/14.122.1 19.00.00 %6.90 %4.47 % 10.0
Gujarat Hotels Ltd 81.7 Cr. 216261/15618.1 1191.16 %13.9 %11.2 % 10.0
Graviss Hospitality Ltd 370 Cr. 52.564.7/35.127.9 26.50.00 %1.80 %1.40 % 2.00
Goel Food Products Ltd 42.6 Cr. 22.678.0/19.310.9 11.92.21 %18.9 %25.4 % 10.0
Industry Average10,347.17 Cr495.90124.2991.640.37%12.66%15.97%6.76

All Competitor Stocks of Benares Hotels Ltd

Quarterly Result

MonthSep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024
Sales10.6019.2716.1219.8517.7228.2627.5025.4725.9033.6135.5823.0024.47
Expenses8.1611.6710.3612.3512.6315.9316.2716.0715.8817.7619.7414.1614.40
Operating Profit2.447.605.767.505.0912.3311.239.4010.0215.8515.848.8410.07
OPM %23.02%39.44%35.73%37.78%28.72%43.63%40.84%36.91%38.69%47.16%44.52%38.43%41.15%
Other Income0.030.010.060.190.500.330.490.640.670.861.061.351.24
Interest0.210.130.090.090.090.090.090.090.090.090.090.090.10
Depreciation1.611.581.551.531.511.491.481.491.481.491.451.491.53
Profit before tax0.655.904.186.073.9911.0810.158.469.1215.1315.368.619.68
Tax %26.15%25.25%27.27%25.21%25.56%25.18%25.22%25.65%25.11%25.25%24.54%25.32%25.62%
Net Profit0.484.413.034.542.978.297.596.306.8411.3011.596.437.20
EPS in Rs3.6933.9223.3134.9222.8563.7758.3848.4652.6286.9289.1549.4655.38

Last Updated: November 6, 2024, 7:11 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: October 23, 2024, 2:59 pm

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024TTM
Sales3943475050476064245093121117
Expenses25283135363642432435576966
Operating Profit1415161514111721015365151
OPM %35%34%34%30%28%24%29%33%2%29%39%43%43%
Other Income1111211-010135
Interest0000001111000
Depreciation2233545676666
Profit before tax131414131181214-78314849
Tax %32%35%35%36%37%17%28%21%-25%27%25%25%
Net Profit999876911-56233637
EPS in Rs66.0069.0871.0065.2352.4649.8567.0881.62-40.2343.46179.85277.23280.91
Dividend Payout %30%29%28%31%29%30%22%9%0%23%11%9%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2013-20142014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-2024
YoY Net Profit Growth (%)0.00%0.00%-11.11%-12.50%-14.29%50.00%22.22%-145.45%220.00%283.33%56.52%
Change in YoY Net Profit Growth (%)0.00%0.00%-11.11%-1.39%-1.79%64.29%-27.78%-167.68%365.45%63.33%-226.81%

Benares Hotels Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2013-2014 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:11%
5 Years:15%
3 Years:71%
TTM:9%
Compounded Profit Growth
10 Years:15%
5 Years:34%
3 Years:107%
TTM:26%
Stock Price CAGR
10 Years:20%
5 Years:41%
3 Years:72%
1 Year:8%
Return on Equity
10 Years:15%
5 Years:16%
3 Years:23%
Last Year:31%

Last Updated: Unknown

Balance Sheet

Last Updated: November 14, 2024, 5:43 pm

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Sep 2024
Equity Capital1111111111111
Reserves3642485660647077717798132142
Borrowings-0-0-0-0-055994444
Other Liabilities12121414181920181014171920
Total Liabilities505563717989971059195120156167
Fixed Assets25264443415481918478737172
CWIP6111341510001512
Investments-0-0-0-0-0-0-0-0-0-0-0-0-0
Other Assets1819192534201414717477983
Total Assets505563717989971059195120156167

Reserves and Borrowings Chart

Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity +1210131011916172162841
Cash from Investing Activity +-2-17-7-6-12-8-16-13-1-11-17-25
Cash from Financing Activity +-2-3-3-3-33-3-3-2-6-2-3
Net Cash Flow7-1040-43-41-1-0912

Free Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Free Cash Flow14.0015.0016.0015.0014.006.0012.0012.00-9.0011.0032.0047.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days222119273131272512101715
Inventory Days8380858585927962109
Days Payable408237299285367446429333235
Cash Conversion Cycle-303-136-195-173-251-323-323-246-114101715
Working Capital Days-445392955-38-34-17-29-28-9-8
ROCE %37%34%31%25%18%12%17%18%-7%10%34%41%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthDec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024
Promoters62.57%62.57%62.57%62.57%62.57%62.57%62.57%62.57%62.57%62.57%62.57%61.19%
FIIs0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.01%0.01%0.01%
Public37.43%37.43%37.43%37.44%37.43%37.42%37.43%37.42%37.43%37.43%37.42%38.82%
No. of Shareholders4,3734,3344,4134,3894,3174,4174,6184,9975,6016,3406,5816,600

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue10.0010.0010.0010.0010.00
Basic EPS (Rs.)277.25179.8543.48-40.2281.63
Diluted EPS (Rs.)277.25179.8543.48-40.2281.63
Cash EPS (Rs.)322.65226.0792.4313.12130.72
Book Value[Excl.RevalReserv]/Share (Rs.)1023.05767.50598.75555.65602.41
Book Value[Incl.RevalReserv]/Share (Rs.)1023.05767.50598.75555.65602.41
Dividend / Share (Rs.)25.0020.0010.000.007.50
Revenue From Operations / Share (Rs.)927.40717.88383.38186.45489.50
PBDIT / Share (Rs.)418.18289.68113.237.41161.19
PBIT / Share (Rs.)372.78243.4664.28-45.93112.10
PBT / Share (Rs.)369.89240.6359.29-53.60103.82
Net Profit / Share (Rs.)277.25179.8543.48-40.2281.63
PBDIT Margin (%)45.0940.3529.533.9732.92
PBIT Margin (%)40.1933.9116.76-24.6322.90
PBT Margin (%)39.8833.5115.46-28.7421.20
Net Profit Margin (%)29.8925.0511.34-21.5716.67
Return on Networth / Equity (%)27.1023.437.26-7.2313.55
Return on Capital Employeed (%)34.0428.929.54-7.4616.59
Return On Assets (%)23.0919.435.94-5.7510.12
Long Term Debt / Equity (X)0.000.000.000.000.04
Total Debt / Equity (X)0.000.000.000.070.11
Asset Turnover Ratio (%)0.870.860.530.240.63
Current Ratio (X)4.483.561.360.470.64
Quick Ratio (X)4.393.441.250.390.58
Dividend Payout Ratio (NP) (%)7.215.560.00-18.6418.37
Dividend Payout Ratio (CP) (%)6.194.420.0057.1511.47
Earning Retention Ratio (%)92.7994.440.00118.6481.63
Cash Earning Retention Ratio (%)93.8195.580.0042.8588.53
Interest Coverage Ratio (X)144.70102.4222.710.9619.47
Interest Coverage Ratio (Post Tax) (X)96.9464.599.72-4.2410.86
Enterprise Value (Cr.)1078.76392.03258.61170.14174.77
EV / Net Operating Revenue (X)8.954.205.197.022.75
EV / EBITDA (X)19.8410.4117.57176.688.34
MarketCap / Net Operating Revenue (X)9.374.525.326.862.64
Retention Ratios (%)92.7894.430.00118.6481.62
Price / BV (X)8.494.233.412.302.15
Price / Net Operating Revenue (X)9.374.525.326.862.64
EarningsYield0.030.050.02-0.030.06

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Benares Hotels Ltd as of December 10, 2024 is: 9,978.80

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 December 10, 2024, Benares Hotels Ltd is Undervalued by 22.71% compared to the current share price 8,132.00

Intrinsic Value of Benares Hotels Ltd as of December 10, 2024 is: 31,672.86

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 December 10, 2024, Benares Hotels Ltd is Undervalued by 289.48% compared to the current share price 8,132.00

Last 5 Year EPS CAGR: 217.40%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The stock has a high average ROCE of 22.50%, which is a positive sign.
  2. The stock has a low average Working Capital Days of -5.08, which is a positive sign.
  3. The stock has a low average Cash Conversion Cycle of -168.50, which is a positive sign.
  4. The company has higher reserves (74.85 cr) compared to borrowings (3.38 cr), indicating strong financial stability.
  5. The company has shown consistent growth in sales (61.92 cr) and profit (17.54 cr) over the years.

    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:
      1. Net Profit Margin: 29.89%
        • 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.
      2. ROCE: 34.04% (Industry Average ROCE: 12.27%)
        • 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.
      3. ROE%: 27.1% (Industry Average ROE: 14.04%)
        • ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
      4. Interest Coverage Ratio (Post Tax): 96.94
        • 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.
      5. Quick Ratio: 4.39
        • 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.
      6. Stock P/E: 29 (Industry average Stock P/E: 86.63)
        • 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.
      7. 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. 49.84 Cr. and Equity Capital is Rs. 1.30 Cr. for the Year ended 31/03/2022.
    INDUSTRYADDRESSCONTACT
    Hotels, Resorts & RestaurantsTaj Ganges, Nadesar Palace Compound, Varanasi Uttar Pradesh 221002investor@tajhotels.com
    http://www.benareshotelslimited.com
    Management
    NamePosition Held
    Dr. Anant Narain SinghChairman
    Mrs. Rukmani DeviInd. Non-Executive Director
    Mr. Rohit KhoslaNon Exe.Non Ind.Director
    Mr. Moiz MiyajiwalaInd. Non-Executive Director
    Mr. Puneet RamanInd. Non-Executive Director
    Mr. Beejal DesaiNon Exe.Non Ind.Director

    FAQ

    What is the latest intrinsic value of Benares Hotels Ltd?

    The latest intrinsic value of Benares Hotels Ltd as on 10 December 2024 is ₹9978.80, which is 22.71% higher than the current market price of ₹8,132.00. The stock has a market capitalization of 1,057 Cr. and recorded a high/low of ₹10,051/7,274 during the current fiscal year 2024-2025. As of Sep 2024, the company has reserves of ₹142 Cr and total liabilities of ₹167 Cr.

    What is the Market Cap of Benares Hotels Ltd?

    The Market Cap of Benares Hotels Ltd is 1,057 Cr..

    What is the current Stock Price of Benares Hotels Ltd as on 10 December 2024?

    The current stock price of Benares Hotels Ltd as on 10 December 2024 is 8,132.

    What is the High / Low of Benares Hotels Ltd stocks in FY 2024-2025?

    In FY 2024-2025, the High / Low of Benares Hotels Ltd stocks is 10,051/7,274.

    What is the Stock P/E of Benares Hotels Ltd?

    The Stock P/E of Benares Hotels Ltd is 29.0.

    What is the Book Value of Benares Hotels Ltd?

    The Book Value of Benares Hotels Ltd is 1,103.

    What is the Dividend Yield of Benares Hotels Ltd?

    The Dividend Yield of Benares Hotels Ltd is 0.31 %.

    What is the ROCE of Benares Hotels Ltd?

    The ROCE of Benares Hotels Ltd is 40.6 %.

    What is the ROE of Benares Hotels Ltd?

    The ROE of Benares Hotels Ltd is 31.1 %.

    What is the Face Value of Benares Hotels Ltd?

    The Face Value of Benares Hotels Ltd is 10.0.

    About the Author

    Author Avatar
    Getaka

    Getaka, CFA, a financial analyst with 15 years of experience in the industry. Getaka holds an MBA degree and the Chartered Financial Analyst designation, demonstrating his profound understanding of financial analysis and investment management. Throughout his career, he has conducted numerous financial analyses and due diligence processes for companies in the industry, and has a strong track record of identifying key trends and opportunities. He leverages his expertise to deliver a thorough financial analysis of a company, encompassing its financial performance, key ratios, future prospects, and risks. Getaka is committed to providing accurate, reliable, and trustworthy information to help readers make informed decisions about their finances and investments.

    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