Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post

Cindrella Hotels Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹31.64Overvalued by 40.30%vs CMP ₹53.00

P/E (70.7) × ROE (1.7%) × BV (₹32.30) × DY (1.89%)

₹25.93Overvalued by 51.08%vs CMP ₹53.00
MoS: -104.4% (Negative)Confidence: 59/100 (Moderate)Models: 1 Under, 7 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹29.7025%Over (-44%)
Graham NumberEarnings₹23.3518%Over (-55.9%)
Earnings PowerEarnings₹13.5412%Over (-74.5%)
DCFCash Flow₹0.0415%Over (-99.9%)
Net Asset ValueAssets₹32.308%Over (-39.1%)
EV/EBITDAEnterprise₹84.4910%Under (+59.4%)
Earnings YieldEarnings₹7.508%Over (-85.8%)
Revenue MultipleRevenue₹26.006%Over (-50.9%)
Consensus (8 models)₹25.93100%Overvalued
Key Drivers: ROE 1.7% is below cost of equity. | Wide model spread (₹0–₹84) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: -6.1%

*Investments are subject to market risks

Analyst Summary

Cindrella Hotels Ltd operates in the Hotels, Resorts & Restaurants segment, NSE: CINDHO | BSE: 526373, current market price is ₹53.00, market cap is 19.1 Cr.. At a glance, stock P/E is 70.7, ROE is 1.70 %, ROCE is 3.91 %, book value is 32.3, dividend yield is 1.89 %. The latest intrinsic value estimate is ₹25.93, around 51.1% below the current price, so expectations may already be running ahead of this modelled fair value. On operating trend, latest reported sales are about ₹9 Cr versus the prior period change of 15.7%, while latest net profit is about ₹0 Cr with a prior-period change of -69.7%. The 52-week range shown on this page is 81.6/46.7, which helps frame where the current quote sits within its recent trading band. Business context: About the Company - Qualitative AnalysisCindrella 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…

This summary is generated from the stock page data available for Cindrella Hotels Ltd: Intrinsic Value & Share Price Analysis and is refreshed automatically when the underlying metrics change.

Investment Snapshot

57
Cindrella Hotels Ltd scores 57/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health50/100 · Moderate
ROCE 3.9% WeakROE 1.7% WeakD/E 0.00 Low debtInterest Coverage 0.0x RiskyProfitable 4/5 years Consistent
Smart Money50/100 · Moderate
Promoter holding at 61.0% Stable
Earnings Quality50/100 · Moderate
OPM stable around 17% Steady
Quarterly Momentum80/100 · Strong
Revenue (4Q): +18% YoY GrowingProfit (4Q): +800% YoY Strong
Industry Rank55/100 · Moderate
P/E 70.7 vs industry 309.3 Cheaper than peersROCE 3.9% vs industry 12.7% Below peersROE 1.7% vs industry 10.9% Below peers3Y sales CAGR: 20% High growth

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily. Not investment advice.

Share Price and Basic Stock Data

Last Updated: May 5, 2026, 2:28 am

Market Cap 19.1 Cr.
Current Price 53.0
Intrinsic Value₹26.93
High / Low 81.6/46.7
Stock P/E70.7
Book Value 32.3
Dividend Yield1.89 %
ROCE3.91 %
ROE1.70 %
Face Value 10.0
PEG Ratio-11.50

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

View Share Price Target for Cindrella Hotels Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Cindrella Hotels Ltd 19.1 Cr. 53.0 81.6/46.770.7 32.31.89 %3.91 %1.70 % 10.0
HLV Ltd 565 Cr. 8.57 15.8/5.5264.6 6.880.00 %5.61 %5.57 % 2.00
India Tourism Development Corporation Ltd (ITDC) 5,016 Cr. 585 714/36862.6 39.50.50 %30.5 %24.2 % 10.0
Howard Hotels Ltd 23.4 Cr. 25.7 33.9/18.054.5 11.20.00 %6.09 %3.55 % 10.0
Indian Hotels Co Ltd 91,641 Cr. 644 822/56550.7 81.30.35 %17.2 %16.1 % 1.00
Industry Average8,100.36 Cr477.26309.32109.920.29%12.74%10.86%6.81

All Competitor Stocks of Cindrella Hotels Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 2.192.212.521.442.032.132.301.902.522.682.662.342.73
Expenses 1.862.052.081.151.771.951.821.472.092.122.191.932.29
Operating Profit 0.330.160.440.290.260.180.480.430.430.560.470.410.44
OPM % 15.07%7.24%17.46%20.14%12.81%8.45%20.87%22.63%17.06%20.90%17.67%17.52%16.12%
Other Income 2.660.050.050.020.000.020.010.010.020.020.000.000.00
Interest 0.000.010.000.000.020.040.050.080.080.060.060.050.08
Depreciation 0.210.230.200.200.300.220.330.360.360.360.290.310.33
Profit before tax 2.78-0.030.290.11-0.06-0.060.110.000.010.160.120.050.03
Tax % 19.78%1,266.67%-131.03%27.27%-50.00%-16.67%-18.18%0.00%25.00%25.00%40.00%33.33%
Net Profit 2.24-0.420.670.08-0.03-0.060.13-0.040.000.120.090.040.02
EPS in Rs 6.22-1.171.860.22-0.08-0.170.36-0.110.000.330.250.110.06

Last Updated: March 3, 2026, 11:22 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 27, 2026, 2:30 am

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 3.683.945.804.154.454.684.712.485.368.008.109.3710.41
Expenses 2.873.014.823.273.533.693.912.484.236.686.927.488.53
Operating Profit 0.810.930.980.880.920.990.800.001.131.321.181.891.88
OPM % 22.01%23.60%16.90%21.20%20.67%21.15%16.99%0.00%21.08%16.50%14.57%20.17%18.06%
Other Income 0.020.000.010.000.010.011.510.110.082.730.080.070.02
Interest 0.090.090.040.030.040.030.030.080.130.040.060.270.25
Depreciation 0.370.370.620.520.530.530.660.850.840.820.921.421.29
Profit before tax 0.370.470.330.330.360.441.62-0.820.243.190.280.270.36
Tax % 29.73%34.04%33.33%18.18%22.22%25.00%6.79%-3.66%-50.00%19.44%-139.29%25.93%
Net Profit 0.250.320.230.270.270.321.51-0.800.372.580.660.200.27
EPS in Rs 0.690.890.640.750.750.894.19-2.221.037.171.830.560.75
Dividend Payout % 0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%13.80%53.94%178.00%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)28.00%-28.12%17.39%0.00%18.52%371.88%-152.98%146.25%597.30%-74.42%-69.70%
Change in YoY Net Profit Growth (%)0.00%-56.12%45.52%-17.39%18.52%353.36%-524.86%299.23%451.05%-671.72%4.72%

Cindrella 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:9%
5 Years:15%
3 Years:21%
TTM:24%
Compounded Profit Growth
10 Years:-5%
5 Years:-4%
3 Years:-19%
TTM:42%
Stock Price CAGR
10 Years:9%
5 Years:35%
3 Years:34%
1 Year:18%
Return on Equity
10 Years:3%
5 Years:2%
3 Years:4%
Last Year:2%

Last Updated: September 5, 2025, 2:56 pm

Balance Sheet

Last Updated: December 10, 2025, 4:04 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Equity Capital 3.563.563.563.563.563.563.563.563.563.563.563.56
Reserves 2.803.103.343.433.614.035.284.475.177.738.278.08
Borrowings 0.530.480.290.230.380.000.830.930.890.001.532.65
Other Liabilities 1.161.111.081.111.161.791.201.441.081.801.751.94
Total Liabilities 8.058.258.278.338.719.3810.8710.4010.7013.0915.1116.23
Fixed Assets 6.776.856.916.897.016.958.588.088.258.759.0411.51
CWIP 0.000.000.000.000.050.000.000.140.000.002.600.21
Investments 0.690.690.690.560.550.520.180.170.590.550.880.83
Other Assets 0.590.710.670.881.101.912.112.011.863.792.593.68
Total Assets 8.058.258.278.338.719.3810.8710.4010.7013.0915.1116.23

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 0.270.920.830.680.591.372.890.310.581.430.761.18
Cash from Investing Activity + -0.91-0.46-0.67-0.50-0.78-0.79-3.79-0.44-0.24-0.67-1.81-1.49
Cash from Financing Activity + 0.44-0.34-0.19-0.080.13-0.410.790.02-0.16-0.901.120.47
Net Cash Flow -0.200.12-0.030.10-0.060.18-0.10-0.110.18-0.140.070.16
Free Cash Flow -0.600.450.150.18-0.190.94-1.65-0.18-0.292.75-3.06-0.31
CFO/OP 47%113%101%91%75%151%379%52%114%71%66%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow0.280.450.690.650.540.99-0.03-0.930.241.32-0.35-0.76

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 2024Mar 2025
Debtor Days 18.8512.9710.7012.3116.409.3610.077.3619.075.027.2131.16
Inventory Days 182.50200.39144.84228.90241.69250.17290.34426.77204.29199.09260.16282.05
Days Payable 31.7478.7363.7361.869.8645.11107.8495.4619.0753.0940.7731.34
Cash Conversion Cycle 169.61134.6491.81179.35248.23214.42192.57338.67204.29151.02226.60281.87
Working Capital Days -14.88-22.23-4.414.4010.660.7840.3029.4449.7127.3842.3659.60
ROCE %6.96%7.98%5.16%5.00%5.42%6.21%3.24%-7.94%3.98%5.74%2.76%3.91%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
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%38.96%38.97%38.96%38.98%
No. of Shareholders 4,0214,0734,3084,3094,3754,3814,4594,4414,4154,3254,2894,261

Shareholding Pattern Chart

No. of Shareholders

Cindrella Hotels Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

This stock is not held by any mutual fund.

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 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

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

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.
INDUSTRYADDRESSCONTACT
Hotels, Resorts & RestaurantsNo 9, Mangoe Lane, Kolkata West Bengal 700001Contact not found
Management
NamePosition Held
Mrs. Sangita Devi BaidChairman
Mr. Vivek BaidManaging Director
Mr. Anup Kumar BhattacharyaIndependent Director
Mr. Sunil ChorariaIndependent Director

FAQ

What is the intrinsic value of Cindrella Hotels Ltd and is it undervalued?

As of 06 May 2026, Cindrella Hotels Ltd's intrinsic value is ₹25.93, which is 51.08% lower than the current market price of ₹53.00, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (1.70 %), book value (₹32.3), dividend yield (1.89 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Cindrella Hotels Ltd?

Cindrella Hotels Ltd is trading at ₹53.00 as of 06 May 2026, with a FY2026-2027 high of ₹81.6 and low of ₹46.7. The stock is currently near its 52-week low. Market cap stands at ₹19.1 Cr..

How does Cindrella Hotels Ltd's P/E ratio compare to its industry?

Cindrella Hotels Ltd has a P/E ratio of 70.7, which is below the industry average of 309.32. Trading at a steep discount to peers could signal a value opportunity or reflect concerns about the company's fundamentals.

Is Cindrella Hotels Ltd financially healthy?

Key indicators for Cindrella Hotels Ltd: ROCE of 3.91 % is on the lower side compared to the industry average of 12.74%; ROE of 1.70 % is below ideal levels (industry average: 10.86%). Dividend yield is 1.89 %.

Is Cindrella Hotels Ltd profitable and how is the profit trend?

Cindrella Hotels Ltd reported a net profit of ₹0 Cr in Mar 2025 on revenue of ₹9 Cr. Compared to ₹0 Cr in Mar 2022, the net profit shows a declining trend.

Does Cindrella Hotels Ltd pay dividends?

Cindrella Hotels Ltd has a dividend yield of 1.89 % at the current price of ₹53.00. The company pays dividends, though the yield is modest.

Last Updated: May 5, 2026, 2:28 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 526373 | NSE: CINDHO
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
Explore Industry-wise Stock Analysis Reports