Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 4:43 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 509546 | NSE: GRAVISSHO

Graviss Hospitality Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹15.42Overvalued by 44.93%vs CMP ₹28.00

P/E (15.0) × ROE (4.7%) × BV (₹26.80) × DY (2.00%)

Defaults: P/E=15

₹18.61Overvalued by 33.54%vs CMP ₹28.00
MoS: -50.5% (Negative)Confidence: 54/100 (Moderate)Models: 2 Fair, 6 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹17.3821%Over (-37.9%)
Graham NumberEarnings₹28.3216%Fair (+1.1%)
Earnings PowerEarnings₹5.4613%Over (-80.5%)
DCFCash Flow₹22.9516%Over (-18%)
Net Asset ValueAssets₹26.739%Fair (-4.5%)
EV/EBITDAEnterprise₹16.9211%Over (-39.6%)
Earnings YieldEarnings₹13.309%Over (-52.5%)
Revenue MultipleRevenue₹12.976%Over (-53.7%)
Consensus (8 models)₹18.61100%Overvalued
Key Drivers: ROE 4.7% is below cost of equity. | Wide model spread (₹5–₹28) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 12.7% · Defaults: P/E=15

*Investments are subject to market risks

Investment Snapshot

56
Graviss Hospitality Ltd scores 56/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health54/100 · Moderate
ROCE 1.2% WeakROE 4.7% WeakD/E 0.07 Low debtInterest Coverage 0.0x RiskyProfitable 3/5 years Mixed
Smart Money50/100 · Moderate
Promoter holding at 74.9% Stable
Earnings Quality75/100 · Strong
OPM expanding (4% → 12%) ImprovingWorking capital: -67 days (improving) Efficient
Quarterly Momentum60/100 · Moderate
Revenue (4Q): +7% YoY GrowingProfit (4Q): -107% YoY DecliningOPM: 26.3% (up 5.2% YoY) Margin expansion
Industry Rank30/100 · Weak
ROCE 1.2% vs industry 12.6% Below peersROE 4.7% vs industry 10.4% Below peers3Y sales CAGR: 8% Moderate

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: April 2, 2026, 4:43 am

Market Cap 198 Cr.
Current Price 28.0
Intrinsic Value₹18.61
High / Low 51.9/25.2
Stock P/E
Book Value 26.8
Dividend Yield0.00 %
ROCE1.18 %
ROE4.70 %
Face Value 2.00
PEG Ratio0.00

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

View Share Price Target for Graviss Hospitality Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Graviss Hospitality Ltd 198 Cr. 28.0 51.9/25.2 26.80.00 %1.18 %4.70 % 2.00
GIR Natureview Resorts Ltd 214 Cr. /7,117%1.50 %3.92 % 10.0
Country Club Hospitality & Holidays Ltd 181 Cr. 11.1 21.0/9.9022.2 19.40.00 %2.75 %1.40 % 2.00
CHL Ltd 179 Cr. 32.6 44.6/25.7 19.90.00 %18.7 %% 2.00
The Byke Hospitality Ltd 158 Cr. 30.2 102/26.227.2 43.60.00 %4.58 %2.01 % 10.0
Industry Average7,257.68 Cr440.10305.42103.090.32%12.62%10.35%6.81

All Competitor Stocks of Graviss Hospitality Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 15.2818.2011.399.5916.3516.8211.1212.6017.9819.4411.7012.2619.11
Expenses 11.1214.1710.1411.6010.6715.0710.9411.6914.1917.3113.0612.6114.08
Operating Profit 4.164.031.25-2.015.681.750.180.913.792.13-1.36-0.355.03
OPM % 27.23%22.14%10.97%-20.96%34.74%10.40%1.62%7.22%21.08%10.96%-11.62%-2.85%26.32%
Other Income 0.790.750.210.390.190.290.671.140.23-0.010.520.170.20
Interest 0.030.030.020.050.020.030.160.160.240.210.190.200.19
Depreciation 1.110.770.940.950.980.981.451.471.581.631.611.731.78
Profit before tax 3.813.980.50-2.624.871.03-0.760.422.200.28-2.64-2.113.26
Tax % 28.08%15.83%50.00%-12.21%16.84%1.94%-7.89%-2,021.43%35.91%182.14%-15.53%-38.39%7.98%
Net Profit 2.743.350.25-2.304.051.01-0.708.911.41-0.23-2.23-1.303.00
EPS in Rs 0.390.480.04-0.330.570.14-0.101.260.20-0.03-0.32-0.180.43

Last Updated: March 3, 2026, 9:26 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 27, 2026, 6:25 am

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 50.4351.5249.8643.2348.5147.5239.5422.8748.3365.4654.1461.1562.51
Expenses 47.0047.1947.4443.8342.3047.0744.1836.6451.7554.9547.4654.1457.06
Operating Profit 3.434.332.42-0.606.210.45-4.64-13.77-3.4210.516.687.015.45
OPM % 6.80%8.40%4.85%-1.39%12.80%0.95%-11.73%-60.21%-7.08%16.06%12.34%11.46%8.72%
Other Income 0.420.260.250.810.260.971.081.462.041.671.072.020.88
Interest 0.521.371.391.731.631.511.631.210.640.100.130.770.79
Depreciation 4.535.734.704.815.805.116.165.574.544.113.856.126.75
Profit before tax -1.20-2.51-3.42-6.33-0.96-5.20-11.35-19.09-6.567.973.772.14-1.21
Tax % -11.67%-11.16%-29.24%-30.81%-2.08%-63.65%-22.29%-20.12%-0.91%25.35%20.42%-338.79%
Net Profit -1.07-2.22-2.42-4.37-0.94-1.89-8.82-15.25-6.505.953.019.39-0.76
EPS in Rs -0.15-0.31-0.34-0.62-0.13-0.27-1.25-2.16-0.920.840.431.33-0.10
Dividend Payout % 0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)-107.48%-9.01%-80.58%78.49%-101.06%-366.67%-72.90%57.38%191.54%-49.41%211.96%
Change in YoY Net Profit Growth (%)0.00%98.47%-71.57%159.07%-179.55%-265.60%293.76%130.28%134.16%-240.95%261.37%

Graviss Hospitality 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:2%
5 Years:9%
3 Years:8%
TTM:15%
Compounded Profit Growth
10 Years:20%
5 Years:25%
3 Years:50%
TTM:282%
Stock Price CAGR
10 Years:6%
5 Years:22%
3 Years:26%
1 Year:-18%
Return on Equity
10 Years:-1%
5 Years:0%
3 Years:3%
Last Year:5%

Last Updated: September 5, 2025, 3:40 pm

Balance Sheet

Last Updated: December 4, 2025, 2:59 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 14.1014.1014.1014.1014.1014.1014.1014.1014.1014.1014.1014.1014.10
Reserves 224.61222.39219.97192.39191.13189.38180.29165.34159.95165.93169.00178.40174.89
Borrowings 9.779.9712.7914.7513.9316.4614.2614.8217.744.152.9211.2911.64
Other Liabilities 7.798.727.1730.8733.8136.6441.7628.9726.5526.3929.2425.3324.99
Total Liabilities 256.27255.18254.03252.11252.97256.58250.41223.23218.34210.57215.26229.12225.62
Fixed Assets 162.06161.41159.68168.04170.51170.30167.79163.61186.55184.02182.24201.72204.65
CWIP 59.9660.7461.6111.7212.0212.839.999.338.827.3514.476.445.88
Investments 0.040.040.040.070.090.080.010.022.1810.2210.119.445.92
Other Assets 34.2132.9932.7072.2870.3573.3772.6250.2720.798.988.4411.529.17
Total Assets 256.27255.18254.03252.11252.97256.58250.41223.23218.34210.57215.26229.12225.62

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + -2.284.553.953.8011.024.505.903.5222.1622.149.433.10
Cash from Investing Activity + -7.23-5.67-4.70-4.72-8.41-4.78-0.35-0.58-27.51-8.54-8.45-4.64
Cash from Financing Activity + 5.75-1.140.800.07-1.800.06-3.93-0.752.25-13.80-1.332.49
Net Cash Flow -3.76-2.270.05-0.850.80-0.221.622.19-3.10-0.20-0.350.95
Free Cash Flow -10.26-1.33-0.91-1.262.49-0.865.092.79-4.8020.890.030.29
CFO/OP -46%116%181%-565%174%622%-129%-21%-659%211%138%46%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-6.34-5.64-10.37-15.35-7.72-16.01-18.90-28.59-21.166.363.76-4.28

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 40.7546.3352.6334.9544.0969.0540.8069.1110.2710.5411.068.54
Inventory Days 93.6166.9778.422,822.452,442.991,926.412,751.207,755.681,135.3614.1851.8855.50
Days Payable 149.01188.04184.92269.39265.25387.73535.04929.50307.9755.94244.34239.00
Cash Conversion Cycle -14.65-74.74-53.862,588.022,221.831,607.732,256.966,895.29837.66-31.22-181.40-174.96
Working Capital Days -20.27-25.65-40.92253.21228.96212.07145.76195.99-101.65-49.01-66.88-66.97
ROCE %-0.22%-0.44%-0.82%-1.98%0.27%-1.83%-4.51%-8.88%-3.22%4.10%1.80%1.18%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 74.91%74.91%74.91%74.91%74.91%74.91%74.91%74.91%74.91%74.91%74.91%74.91%
Public 25.08%25.08%25.08%25.08%25.08%25.08%25.08%25.09%25.09%25.09%25.09%25.08%
No. of Shareholders 2,1392,3202,4162,3272,3432,5113,3083,4093,4043,4083,4973,473

Shareholding Pattern Chart

No. of Shareholders

Graviss Hospitality Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

This stock is not held by any mutual fund.

ROCE / ROE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 2.002.002.002.002.00
Basic EPS (Rs.) 1.330.430.85-0.92-2.12
Diluted EPS (Rs.) 1.330.430.85-0.92-2.12
Cash EPS (Rs.) 2.200.971.43-0.27-1.37
Book Value[Excl.RevalReserv]/Share (Rs.) 27.3025.9625.5324.6825.45
Book Value[Incl.RevalReserv]/Share (Rs.) 27.3025.9625.5324.6825.45
Revenue From Operations / Share (Rs.) 8.677.689.286.853.24
PBDIT / Share (Rs.) 1.281.101.73-0.19-1.75
PBIT / Share (Rs.) 0.410.551.15-0.84-2.54
PBT / Share (Rs.) 0.300.531.13-0.93-2.71
Net Profit / Share (Rs.) 1.330.420.84-0.92-2.16
NP After MI And SOA / Share (Rs.) 1.330.420.84-0.92-2.16
PBDIT Margin (%) 14.7614.3218.61-2.86-53.84
PBIT Margin (%) 4.757.2212.33-12.26-78.20
PBT Margin (%) 3.496.9712.17-13.57-83.48
Net Profit Margin (%) 15.355.569.08-13.44-66.68
NP After MI And SOA Margin (%) 15.355.569.08-13.44-66.68
Return on Networth / Equity (%) 4.871.643.30-3.73-8.49
Return on Capital Employeed (%) 1.361.944.09-3.13-9.11
Return On Assets (%) 4.091.402.82-2.97-6.83
Long Term Debt / Equity (X) 0.020.000.010.010.01
Total Debt / Equity (X) 0.020.010.020.100.07
Asset Turnover Ratio (%) 0.270.250.300.130.03
Current Ratio (X) 1.101.161.250.721.77
Quick Ratio (X) 1.031.101.200.280.51
Inventory Turnover Ratio (X) 62.200.000.000.000.00
Interest Coverage Ratio (X) 11.7357.67117.65-2.17-10.20
Interest Coverage Ratio (Post Tax) (X) 13.2023.4158.43-9.20-11.63
Enterprise Value (Cr.) 293.26351.22159.84155.89109.10
EV / Net Operating Revenue (X) 4.806.492.443.234.77
EV / EBITDA (X) 32.4945.2813.11-112.71-8.86
MarketCap / Net Operating Revenue (X) 4.766.472.412.934.58
Price / BV (X) 1.511.910.870.810.58
Price / Net Operating Revenue (X) 4.766.472.412.934.58
EarningsYield 0.030.010.03-0.04-0.14

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Graviss Hospitality Ltd. is a Public Limited Listed company incorporated on 05/08/1959 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number(CIN) is L55101PN1959PLC012761 and registration number is 012761. Currently Company is involved in the business activities of Short term accommodation activities. Company's Total Operating Revenue is Rs. 56.43 Cr. and Equity Capital is Rs. 14.10 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Hotels, Resorts & RestaurantsPlot No. A4 & A5, Khandala MIDC, Satara Maharashtra 412801Contact not found
Management
NamePosition Held
Mr. Ravi GhaiChairman, Non Ind & Non Exe Director
Mr. Gaurav GhaiManaging Director
Mr. Romil RatraWholeTime Director & CEO
Mrs. Usha ChandaniNon Exe.Non Ind.Director
Mr. Krishnakant MinawalaInd. Non-Executive Director
Mr. Bhavnesh SawhneyInd. Non-Executive Director

FAQ

What is the intrinsic value of Graviss Hospitality Ltd and is it undervalued?

As of 19 April 2026, Graviss Hospitality Ltd's intrinsic value is ₹18.61, which is 33.54% lower than the current market price of ₹28.00, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (4.70 %), book value (₹26.8), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Graviss Hospitality Ltd?

Graviss Hospitality Ltd is trading at ₹28.00 as of 19 April 2026, with a FY2026-2027 high of ₹51.9 and low of ₹25.2. The stock is currently near its 52-week low. Market cap stands at ₹198 Cr..

How does Graviss Hospitality Ltd's P/E ratio compare to its industry?

Graviss Hospitality Ltd has a P/E ratio of , which is below the industry average of 305.42. This is broadly in line with or below the industry average.

Is Graviss Hospitality Ltd financially healthy?

Key indicators for Graviss Hospitality Ltd: ROCE of 1.18 % is on the lower side compared to the industry average of 12.62%; ROE of 4.70 % is below ideal levels (industry average: 10.35%). Dividend yield is 0.00 %.

Is Graviss Hospitality Ltd profitable and how is the profit trend?

Graviss Hospitality Ltd reported a net profit of ₹9 Cr in Mar 2025 on revenue of ₹61 Cr. Compared to ₹-7 Cr in Mar 2022, the net profit shows an improving trend.

Does Graviss Hospitality Ltd pay dividends?

Graviss Hospitality Ltd has a dividend yield of 0.00 % at the current price of ₹28.00. The company is currently not paying meaningful dividends.

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 Graviss Hospitality 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