Below is a detailed analysis of the quarterly data for Cindrella 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 2.68 Cr.. The value appears strong and on an upward trend. It has increased from 2.52 Cr. (Dec 2024) to 2.68 Cr., marking an increase of 0.16 Cr..
For Expenses, as of Mar 2025, the value is 2.12 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 2.09 Cr. (Dec 2024) to 2.12 Cr., marking an increase of 0.03 Cr..
For Operating Profit, as of Mar 2025, the value is 0.56 Cr.. The value appears strong and on an upward trend. It has increased from 0.43 Cr. (Dec 2024) to 0.56 Cr., marking an increase of 0.13 Cr..
For OPM %, as of Mar 2025, the value is 20.90%. The value appears strong and on an upward trend. It has increased from 17.06% (Dec 2024) to 20.90%, marking an increase of 3.84%.
For Other Income, as of Mar 2025, the value is 0.02 Cr.. The value remains steady. There is no change compared to the previous period (Dec 2024) which recorded 0.02 Cr..
For Interest, as of Mar 2025, the value is 0.06 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 0.08 Cr. (Dec 2024) to 0.06 Cr., marking a decrease of 0.02 Cr..
For Depreciation, as of Mar 2025, the value is 0.36 Cr.. The value remains steady. There is no change compared to the previous period (Dec 2024) which recorded 0.36 Cr..
For Profit before tax, as of Mar 2025, the value is 0.16 Cr.. The value appears strong and on an upward trend. It has increased from 0.01 Cr. (Dec 2024) to 0.16 Cr., marking an increase of 0.15 Cr..
For Tax %, as of Mar 2025, the value is 25.00%. The value appears to be increasing, which may not be favorable. It has increased from 0.00% (Dec 2024) to 25.00%, marking an increase of 25.00%.
For Net Profit, as of Mar 2025, the value is 0.12 Cr.. The value appears strong and on an upward trend. It has increased from 0.00 Cr. (Dec 2024) to 0.12 Cr., marking an increase of 0.12 Cr..
For EPS in Rs, as of Mar 2025, the value is 0.33. The value appears strong and on an upward trend. It has increased from 0.00 (Dec 2024) to 0.33, marking an increase of 0.33.
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: June 16, 2025, 2:12 pm
Metric
Mar 2013
Mar 2014
Mar 2015
Mar 2016
Mar 2017
Mar 2018
Mar 2019
Mar 2020
Mar 2021
Mar 2022
Mar 2023
Mar 2024
TTM
Sales
3.43
3.68
3.94
5.80
4.15
4.45
4.68
4.71
2.48
5.36
8.00
8.10
9.40
Expenses
2.62
2.87
3.01
4.82
3.27
3.53
3.69
3.91
2.48
4.23
6.68
6.91
7.50
Operating Profit
0.81
0.81
0.93
0.98
0.88
0.92
0.99
0.80
0.00
1.13
1.32
1.19
1.90
OPM %
23.62%
22.01%
23.60%
16.90%
21.20%
20.67%
21.15%
16.99%
0.00%
21.08%
16.50%
14.69%
20.21%
Other Income
0.02
0.02
0.00
0.01
0.00
0.01
0.01
1.51
0.11
0.08
2.73
0.08
0.06
Interest
0.10
0.09
0.09
0.04
0.03
0.04
0.03
0.03
0.08
0.13
0.04
0.07
0.27
Depreciation
0.38
0.37
0.37
0.62
0.52
0.53
0.53
0.66
0.85
0.84
0.82
0.92
1.41
Profit before tax
0.35
0.37
0.47
0.33
0.33
0.36
0.44
1.62
-0.82
0.24
3.19
0.28
0.28
Tax %
34.29%
29.73%
34.04%
33.33%
18.18%
22.22%
25.00%
6.79%
-3.66%
-50.00%
19.44%
-139.29%
Net Profit
0.23
0.25
0.32
0.23
0.27
0.27
0.32
1.51
-0.80
0.37
2.58
0.66
0.21
EPS in Rs
0.64
0.69
0.89
0.64
0.75
0.75
0.89
4.19
-2.22
1.03
7.17
1.83
0.58
Dividend Payout %
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
13.80%
53.94%
×
Profit & Loss Yearly Chart
YoY Net Profit Growth
Year
2013-2014
2014-2015
2015-2016
2016-2017
2017-2018
2018-2019
2019-2020
2020-2021
2021-2022
2022-2023
2023-2024
YoY Net Profit Growth (%)
8.70%
28.00%
-28.12%
17.39%
0.00%
18.52%
371.88%
-152.98%
146.25%
597.30%
-74.42%
Change in YoY Net Profit Growth (%)
0.00%
19.30%
-56.12%
45.52%
-17.39%
18.52%
353.36%
-524.86%
299.23%
451.05%
-671.72%
Cindrella 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:
8%
5 Years:
12%
3 Years:
48%
TTM:
16%
Compounded Profit Growth
10 Years:
10%
5 Years:
16%
3 Years:
41%
TTM:
-68%
Stock Price CAGR
10 Years:
7%
5 Years:
40%
3 Years:
48%
1 Year:
49%
Return on Equity
10 Years:
3%
5 Years:
2%
3 Years:
5%
Last Year:
6%
Last Updated: Unknown
No data available for the Balance Sheet data table.
Reserves and Borrowings Chart
Cash Flow
Month
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
Cash from Operating Activity +
1.09
0.27
0.92
0.83
0.68
0.59
1.37
2.89
0.31
0.58
1.43
0.76
Cash from Investing Activity +
-0.65
-0.91
-0.46
-0.67
-0.50
-0.78
-0.79
-3.79
-0.44
-0.24
-0.67
-1.81
Cash from Financing Activity +
-0.45
0.44
-0.34
-0.19
-0.08
0.13
-0.41
0.79
0.02
-0.16
-0.90
1.12
Net Cash Flow
-0.01
-0.20
0.12
-0.03
0.10
-0.06
0.18
-0.10
-0.11
0.18
-0.14
0.07
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
21.28
18.85
12.97
10.70
12.31
16.40
9.36
10.07
7.36
19.07
5.02
7.21
Inventory Days
186.08
182.50
200.39
144.84
228.90
241.69
250.17
290.34
426.77
Days Payable
93.04
31.74
78.73
63.73
61.86
9.86
45.11
107.84
95.46
Cash Conversion Cycle
114.32
169.61
134.64
91.81
179.35
248.23
214.42
192.57
338.67
19.07
5.02
7.21
Working Capital Days
-15.96
30.75
14.82
11.33
24.63
41.83
0.78
40.30
29.44
49.71
27.38
42.36
ROCE %
6.83%
6.96%
7.98%
5.16%
5.00%
5.42%
6.21%
3.24%
-7.94%
3.98%
5.74%
2.84%
Financial Efficiency Indicators Chart
Share Holding Pattern
Month
Mar 2022
Jun 2022
Sep 2022
Dec 2022
Mar 2023
Jun 2023
Sep 2023
Dec 2023
Mar 2024
Jun 2024
Sep 2024
Dec 2024
Promoters
61.03%
61.03%
61.03%
61.03%
61.03%
61.03%
61.03%
61.03%
61.03%
61.03%
61.03%
61.03%
Public
38.97%
38.97%
38.97%
38.98%
38.97%
38.97%
38.97%
38.98%
38.97%
38.97%
38.97%
38.98%
No. of Shareholders
3,989
3,980
3,979
3,994
4,021
4,073
4,308
4,309
4,375
4,381
4,459
4,441
Shareholding Pattern Chart
No. of Shareholders
This stock is not held by any mutual fund.
ROCE Trend
EPS Trend
Key Financial Ratios
Month
Mar 12
FaceValue
10.00
Basic EPS (Rs.)
0.65
Diluted EPS (Rs.)
0.65
PBDIT Margin (%)
24.34
PBIT Margin (%)
12.16
PBT Margin (%)
10.09
Net Profit Margin (%)
6.97
NP After MI And SOA Margin (%)
6.97
Interest Coverage Ratio (X)
5.87
Interest Coverage Ratio (Post Tax) (X)
4.37
After reviewing the key financial ratios for Cindrella Hotels Ltd, here is a detailed analysis based on the latest available data and recent trends:
For FaceValue, as of Mar 12, the value is 10.00. This value is within the healthy range. No previous period data is available for comparison.
For Basic EPS (Rs.), as of Mar 12, the value is 0.65. This value is below the healthy minimum of 5. No previous period data is available for comparison.
For Diluted EPS (Rs.), as of Mar 12, the value is 0.65. This value is below the healthy minimum of 5. No previous period data is available for comparison.
For PBDIT Margin (%), as of Mar 12, the value is 24.34. This value is within the healthy range. No previous period data is available for comparison.
For PBIT Margin (%), as of Mar 12, the value is 12.16. This value is within the healthy range. No previous period data is available for comparison.
For PBT Margin (%), as of Mar 12, the value is 10.09. This value is within the healthy range. No previous period data is available for comparison.
For Net Profit Margin (%), as of Mar 12, the value is 6.97. This value is within the healthy range. No previous period data is available for comparison.
For NP After MI And SOA Margin (%), as of Mar 12, the value is 6.97. This value is below the healthy minimum of 8. No previous period data is available for comparison.
For Interest Coverage Ratio (X), as of Mar 12, the value is 5.87. This value is within the healthy range. No previous period data is available for comparison.
For Interest Coverage Ratio (Post Tax) (X), as of Mar 12, the value is 4.37. This value is within the healthy range. No previous period data is available for comparison.
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 Cindrella Hotels Ltd as of June 28, 2025 is: 194.32
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, Cindrella Hotels Ltd is Undervalued by 155.35% compared to the current share price 76.10
Intrinsic Value of Cindrella Hotels Ltd as of June 28, 2025 is: 253.79
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, Cindrella Hotels Ltd is Undervalued by 233.50% compared to the current share price 76.10
Last 5 Year EPS CAGR: 30.60%
*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 Cindrella 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%: 0% (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: 130 (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
Cindrella Hotels Ltd. is a Public Limited Listed company incorporated on 27/03/1986 and has its registered office in the State of West Bengal, India. Company's Corporate Identification Number(CIN) is L45203WB1986PLC040417 and registration number is 040417. Currently Company is involved in the business activities of Provision of short stay accommodation (e.g. holiday homes, private guest houses etc.). Company's Total Operating Revenue is Rs. 9.39 Cr. and Equity Capital is Rs. 3.56 Cr. for the Year ended 31/03/2025.
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 Cindrella 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
