Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 07 September, 2024
Author: Getaka|Social: Getaka Financial Services X (Earlier Twitter) Profile Getaka Financial Services LinkedIn Logo

Fundamental Analysis of Chalet Hotels Ltd

Share Price and Basic Stock Data

Last Updated: September 7, 2024, 12:02 am

Market Cap 19,321 Cr.
Current Price 885
High / Low959/532
Stock P/E77.2
Book Value 90.1
Dividend Yield0.00 %
ROCE10.1 %
ROE16.4 %
Face Value 10.0
PEG Ratio3.72

Data Source: screener.in

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

Competitors of Chalet Hotels Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
Graviss Hospitality Ltd 365 Cr. 51.766.3/35.1177 26.00.00 %1.80 %1.40 % 2.00
Goel Food Products Ltd 105 Cr. 55.978.0/25.121.1 11.80.89 %18.9 %25.4 % 10.0
Espire Hospitality Ltd 313 Cr. 232254/18.2166 2.450.00 %11.8 %126 % 10.0
Emerald Leisures Ltd 146 Cr. 292322/95.4 1540.00 %8.42 %% 5.00
Eco Hotels and Resorts Ltd 218 Cr. 42.355.2/15.5 6.620.00 %%% 10.0
Industry Average6,617.99N/A63.04N/AN/A11.9519.96N/A

Quarterly Result

MonthDec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
Sales839570128164148253248290338311315374
Expenses72947893124117151163176186201189208
Operating Profit101-936403110285113152110126166
OPM %13%1%-13%28%25%21%40%34%39%45%35%40%44%
Other Income5356-546493-11446
Interest37353639343639383741455048
Depreciation29292930283030302830313535
Profit before tax-51-60-69-28-26-30392114171374489
Tax %39%57%40%50%45%62%27%26%27%49%-138%18%20%
Net Profit-31-26-42-14-14-11291610237893671
EPS in Rs-1.51-1.27-2.03-0.67-0.71-0.561.390.774.991.794.321.773.44

Last Updated: August 9, 2024, 6:35 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: August 9, 2024, 6:35 pm

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023TTM
Sales5014415827377969879812865081,1281,253
Expenses403377446624551668644279409676751
Operating Profit9864136113245319337798453502
OPM %20%14%23%15%31%32%34%2%19%40%40%
Other Income-421813311-66442414119289
Interest137161216218212266146152144154173
Depreciation606299127112115113117118117124
Profit before tax-141-141-16679-145-18101-248-153273294
Tax %23%10%32%-61%36%58%1%44%47%33%
Net Profit-109-126-112127-93-8100-139-81183264
EPS in Rs-7.15-8.31-7.398.38-5.43-0.375.01-6.78-3.988.9412.87
Dividend Payout %0%0%0%0%0%0%0%0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-2023
YoY Net Profit Growth (%)-15.60%11.11%213.39%-173.23%91.40%1350.00%-239.00%41.73%325.93%
Change in YoY Net Profit Growth (%)0.00%26.71%202.28%-386.62%264.63%1258.60%-1589.00%280.73%284.20%

Growth

Compounded Sales Growth
10 Years:11%
5 Years:8%
3 Years:71%
TTM:24%
Compounded Profit Growth
10 Years:25%
5 Years:135%
3 Years:59%
TTM:20%
Stock Price CAGR
10 Years:%
5 Years:20%
3 Years:69%
1 Year:62%
Return on Equity
10 Years:1%
5 Years:4%
3 Years:8%
Last Year:16%

Last Updated: August 8, 2024, 6:12 pm

Balance Sheet

Last Updated: August 9, 2024, 6:35 pm

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Equity Capital152152152152171205205205205205205
Reserves5084803653153241,2181,3501,2111,1361,3371,646
Borrowings1,7592,0722,3512,6362,7251,5461,9022,0582,5972,8533,005
Other Liabilities567538487449432562579545527562893
Total Liabilities2,9873,2423,3553,5523,6523,5314,0354,0194,4654,9575,750
Fixed Assets1,2762,2952,3902,8392,8192,7533,0193,0803,4133,8544,406
CWIP57249322122348836329837
Investments121347045546710
Other Assets1,1288858866928077389248991,0139991,297
Total Assets2,9873,2423,3553,5523,6523,5314,0354,0194,4654,9575,750

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity 792012493662526062477689
Cash from Investing Activity -172329-118147-391-50-396-591-620
Cash from Financing Activity 53-463-157-523133-34411126-108
Net Cash Flow-4067-26-10-6-247712-38

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Free Cash Flow97.0062.00134.00111.00243.00318.00336.005.0096.00451.00

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 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days118111525181639311914
Inventory Days2,2831,3051,8716,6593,0301,6051,973
Days Payable6294014551,267602549716
Cash Conversion Cycle11811151,6799211,4325,4312,4601,0751,271
Working Capital Days26-554423-38-50-4311510039-9
ROCE %1%2%6%6%8%8%-3%0%9%10%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthSep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
Promoters71.65%71.65%71.65%71.65%71.65%71.65%71.65%71.65%71.69%71.69%71.66%67.52%
FIIs1.79%2.13%2.14%2.16%1.82%1.89%2.04%2.97%2.51%3.09%4.24%6.81%
DIIs20.68%20.88%20.99%21.33%21.89%22.34%22.52%21.50%21.82%20.72%19.61%21.47%
Public5.88%5.34%5.22%4.86%4.65%4.12%3.79%3.88%3.98%4.50%4.48%4.20%
No. of Shareholders30,76129,80730,69230,74031,41031,28932,41436,78444,00351,81261,45467,068

Shareholding Pattern Chart

No. of Shareholders

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
SBI Small Cap Fund9,716,9912.54541.671,193,7132024-09-05714.01%
Nippon India Large Cap Fund7,152,5172.4398.721,193,7132024-09-05499.18%
HDFC Small Cap Fund - Regular Plan5,468,7241.31304.851,193,7132024-09-05358.13%
ICICI Prudential Equity & Debt Fund3,545,6000.75197.651,193,7132024-09-05197.02%
Sundaram Mid Cap Fund1,769,3631.1298.631,193,7132024-09-0548.22%
Sundaram Mid Cap Fund - Institutional Plan1,769,3631.1298.631,193,7132024-09-0548.22%
UTI Small Cap Fund1,193,7132.0966.541,193,7132024-09-050%
SBI Consumption Opportunities Fund1,100,0003.7661.321,193,7132024-09-05-7.85%
Nippon India Multi Cap Fund940,1790.2552.411,193,7132024-09-05-21.24%
HDFC Multi Cap Fund900,0000.5750.171,193,7132024-09-05-24.6%

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue10.0010.0010.0010.0010.00
Basic EPS (Rs.)13.548.94-3.98-6.785.01
Diluted EPS (Rs.)13.538.94-3.98-6.785.01
Cash EPS (Rs.)20.2714.661.80-1.0610.39
Book Value[Excl.RevalReserv]/Share (Rs.)87.4072.5863.2769.0575.81
Book Value[Incl.RevalReserv]/Share (Rs.)87.4072.5863.2769.0575.81
Revenue From Operations / Share (Rs.)68.9755.0424.7714.3647.85
PBDIT / Share (Rs.)29.4124.505.871.4317.78
PBIT / Share (Rs.)22.6818.780.09-4.2912.25
PBT / Share (Rs.)13.1113.31-7.16-11.914.92
Net Profit / Share (Rs.)13.548.94-3.97-6.794.86
NP After MI And SOA / Share (Rs.)13.548.94-3.98-6.785.01
PBDIT Margin (%)42.6444.5123.719.9837.15
PBIT Margin (%)32.8834.110.39-29.9125.60
PBT Margin (%)19.0024.17-28.92-82.9510.27
Net Profit Margin (%)19.6216.24-16.04-47.2610.15
NP After MI And SOA Margin (%)19.6216.24-16.05-47.2410.46
Return on Networth / Equity (%)15.4812.31-6.28-9.826.60
Return on Capital Employeed (%)12.149.990.05-2.727.65
Return On Assets (%)4.833.71-1.83-3.482.55
Long Term Debt / Equity (X)0.921.361.521.160.99
Total Debt / Equity (X)1.531.751.821.221.03
Asset Turnover Ratio (%)0.260.240.110.070.26
Current Ratio (X)0.460.650.740.720.89
Quick Ratio (X)0.170.270.280.210.36
Interest Coverage Ratio (X)3.073.250.830.192.49
Interest Coverage Ratio (Post Tax) (X)2.411.910.510.131.71
Enterprise Value (Cr.)20969.1610107.748601.004810.495758.17
EV / Net Operating Revenue (X)14.808.9616.9416.345.87
EV / EBITDA (X)34.7020.1271.43163.6815.80
MarketCap / Net Operating Revenue (X)12.816.5912.1410.234.26
Price / BV (X)10.115.004.752.132.69
Price / Net Operating Revenue (X)12.816.5912.1410.234.26
EarningsYield0.010.02-0.01-0.040.02

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value: ₹1,163.55

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.

Undervalued: 31.47% compared to the current price ₹885.00

Intrinsic Value: 1,405.18

Calculation basis:

  • Fair 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.

Undervalued: 58.78% compared to the current price ₹885.00

Last 5 Year EPS CAGR: 20.77%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The stock has a low average Working Capital Days of 13.82, which is a positive sign.
  1. The stock has a low average ROCE of 4.27%, which may not be favorable.
  2. The stock has a high average Cash Conversion Cycle of 88.82, which may not be favorable.
  3. The company has higher borrowings (2,318.55) compared to reserves (899.09), which may suggest financial risk.
  4. The company has not shown consistent growth in sales (529.18) and profit (-24.09).

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 Chalet Hotels Ltd:
    1. Net Profit Margin: 19.62%
      • 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: 12.14% (Industry Average ROCE: 11.95%)
      • 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%: 15.48% (Industry Average ROE: 19.96%)
      • 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): 2.41
      • 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: 0.17
      • 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: 77.2 (Industry average Stock P/E: 63.04)
      • 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: 1.53
      • 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

Chalet Hotels Ltd. is a Public Limited Listed company incorporated on 06/01/1986 and has its registered office in the State of Maharashtra, India. Company’s Corporate Identification Number(CIN) is L55101MH1986PLC038538 and registration number is 038538. Currently Company is involved in the business activities of Activities of head offices. Company’s Total Operating Revenue is Rs. 480.80 Cr. and Equity Capital is Rs. 205.02 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
Hotels, Resorts & RestaurantsRaheja Tower, Mumbai Maharashtra 400051companysecretary@chalethotels.com
http://www.chalethotels.com
Management
NamePosition Held
Mr. Hetal GandhiChairman & Ind.Director
Mr. Sanjay SethiManaging Director & CEO
Mr. Neel C RahejaNon Executive Director
Mr. Ravi C RahejaNon Executive Director
Mr. Arthur William De HaastIndependent Director
Ms. Radhika PiramalIndependent Director
Mr. Joseph Conrad D�SouzaIndependent Director

FAQ

What is the latest fair value of Chalet Hotels Ltd?

The latest fair value of Chalet Hotels Ltd is ₹1163.55.

What is the Market Cap of Chalet Hotels Ltd?

The Market Cap of Chalet Hotels Ltd is 19,321 Cr..

What is the current Stock Price of Chalet Hotels Ltd as on 07 September 2024?

The current stock price of Chalet Hotels Ltd as on 07 September 2024 is 885.

What is the High / Low of Chalet Hotels Ltd stocks in FY 2024?

In FY 2024, the High / Low of Chalet Hotels Ltd stocks is 959/532.

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

The Stock P/E of Chalet Hotels Ltd is 77.2.

What is the Book Value of Chalet Hotels Ltd?

The Book Value of Chalet Hotels Ltd is 90.1.

What is the Dividend Yield of Chalet Hotels Ltd?

The Dividend Yield of Chalet Hotels Ltd is 0.00 %.

What is the ROCE of Chalet Hotels Ltd?

The ROCE of Chalet Hotels Ltd is 10.1 %.

What is the ROE of Chalet Hotels Ltd?

The ROE of Chalet Hotels Ltd is 16.4 %.

What is the Face Value of Chalet Hotels Ltd?

The Face Value of Chalet 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 Chalet 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