Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 23 June, 2024|Author: Getaka | Social: X Twitter Profile

Fundamental Analysis of Taj GVK Hotels & Resorts Ltd

Basic Stock Data

Last Updated: June 12, 2024, 11:20 am

Market Cap 2,127 Cr.
Current Price 339
High / Low423/213
Stock P/E28.6
Book Value 86.5
Dividend Yield0.00 %
ROCE18.6 %
ROE14.6 %
Face Value 2.00
PEG Ratio1.12

Competitors of Taj GVK Hotels & Resorts Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
Sri Havisha Hospitality & Infrastructure Ltd 77.4 Cr. 2.553.78/1.60 0.980.00 %2.35 %13.0 % 2.00
Kamat Hotels (India) Ltd 603 Cr. 233374/18729.7 79.40.00 %17.7 %11.7 % 10.0
Jubilant Foodworks Ltd 35,015 Cr. 531587/421134 32.90.23 %10.9 %12.4 % 2.00
Lemon Tree Hotels Ltd 11,898 Cr. 150158/89.980.1 12.20.00 %11.2 %16.3 % 10.0
Barbeque-Nation Hospitality Ltd 2,232 Cr. 571792/461 1010.00 %5.67 %2.82 % 5.00
Industry Average8,776.48 Cr629.0943.0088.920.25%10.92%32.79%6.30

Quarterly Result

MonthMar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
Sales442556826486891051049289111116
Expenses39284253515658727865687175
Operating Profit5-41429133031332526224041
OPM %11%-15%24%35%20%35%35%31%24%29%24%36%35%
Other Income20001125030111
Interest5554544443333
Depreciation4444444444433
Profit before tax-2-1252052348262119163535
Tax %32%27%29%39%49%30%34%33%30%32%30%30%26%
Net Profit-1-941231632171413112426
EPS in Rs-0.19-1.430.591.990.432.555.122.762.302.111.783.864.12

Last Updated: June 10, 2024, 6:13 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: May 27, 2024, 6:11 am

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Sales25324424827026428831731394227384408
Expenses19219219920720621724823896175265279
Operating Profit6151496358726974-252119129
OPM %24%21%20%23%22%25%22%24%-2%23%31%32%
Other Income-0522837131293
Interest222328312925222320191513
Depreciation252525181817171717161514
Profit before tax149-21519323836-3619118105
Tax %35%43%-8%46%44%34%36%34%27%47%32%29%
Net Profit95-2810212424-26108074
EPS in Rs1.400.79-0.311.311.663.353.883.80-4.221.5812.7311.87
Dividend Payout %36%25%0%31%24%18%15%0%0%0%8%13%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2013-20142014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-2024
YoY Net Profit Growth (%)-44.44%-140.00%500.00%25.00%110.00%14.29%0.00%-208.33%138.46%700.00%-7.50%
Change in YoY Net Profit Growth (%)0.00%-95.56%640.00%-475.00%85.00%-95.71%-14.29%-208.33%346.79%561.54%-707.50%

Growth

Compounded Sales Growth
10 Years:4%
5 Years:6%
3 Years:7%
TTM:15%
Compounded Profit Growth
10 Years:24%
5 Years:31%
3 Years:50%
TTM:-7%
Stock Price CAGR
10 Years:18%
5 Years:11%
3 Years:50%
1 Year:78%
Return on Equity
10 Years:4%
5 Years:6%
3 Years:5%
Last Year:18%

Last Updated: April 13, 2024, 9:20 am

Balance Sheet

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Sep 2023
Equity Capital13131313131313131313131313
Reserves327332336334343350368388399372382462480
Borrowings189228232286270255227197209225214141127
Other Liabilities90818695106121140122122113123155162
Total Liabilities619654667727731738748719743723731770781
Fixed Assets453448430408454440427416436423409455448
CWIP32425775707781929187864360
Investments364551110110110110110110110110110110
Other Assets9811912913496111130101106102127162163
Total Assets619654667727731738748719743723731770781

Reserves and Borrowings Chart

Taj GVK Hotels & Resorts Ltd Cash Flow

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Cash from Operating Activity 743461546261755975553100
Cash from Investing Activity -95-39-37-78-17-11-8-16-3-01-17
Cash from Financing Activity 185-2424-45-47-55-56-66-2-31-79
Net Cash Flow-300-10211-1363234

Free Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Free Cash Flow-167.00-181.00-237.00-207.00-197.00-155.00-128.00-135.00-227.00-162.00-22.0021.00

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 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Debtor Days101114191816242118371522
Inventory Days981191209310699799022810777
Days Payable3952603363835657214534901,580784703
Cash Conversion Cycle-286-131-202-27218-443-597-353-382-1,316-662-605
Working Capital Days-62-35-47-28-43-66-79-60-48-95-42-4
ROCE %12%7%5%4%7%7%9%10%10%-3%6%22%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthJun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
Promoters74.99%74.99%74.99%74.99%74.99%74.99%74.99%74.99%74.99%74.99%74.98%74.98%
FIIs0.00%0.05%0.45%0.40%0.25%0.40%0.52%0.33%0.93%0.94%0.80%0.70%
DIIs2.01%0.84%1.83%2.12%3.24%3.58%4.42%4.22%4.27%3.60%3.46%2.96%
Public23.01%24.12%22.73%22.49%21.53%21.03%20.08%20.44%19.80%20.47%20.75%21.34%
No. of Shareholders57,64658,53564,03861,40562,65761,49059,90360,80661,20166,23567,31477,579

Shareholding Pattern Chart

No. of Shareholders

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
ITI Small Cap Fund833,0510.9619.0665,7972024-06-221166.09%
Quant Small Cap Fund828,6940.1518.9665,7972024-06-221159.47%
ITI Multi Cap Fund246,0930.725.6365,7972024-06-22274.02%
Sundaram Long Term Micro Cap Tax Advantage Fund - Series III65,7971.781.5165,7972024-06-220%
Sundaram Long Term Micro Cap Tax Advantage Fund - Series V33,4312.280.7665,7972024-06-22-49.19%
Sundaram Long Term Micro Cap Tax Advantage Fund - Series VI32,1521.770.7465,7972024-06-22-51.13%
Sundaram Long Term Micro Cap Tax Advantage Fund - Series IV31,2561.740.7265,7972024-06-22-52.5%
Sundaram Long Term Tax Advantage Fund - Series III16,20710.3765,7972024-06-22-75.37%
Sundaram Long Term Tax Advantage Fund - Series IV10,1350.940.2365,7972024-06-22-84.6%

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue2.002.002.002.002.00
Basic EPS (Rs.)14.7814.830.30-6.323.72
Diluted EPS (Rs.)14.7814.830.30-6.323.72
Cash EPS (Rs.)14.0915.064.06-1.586.48
Book Value[Excl.RevalReserv]/Share (Rs.)87.3673.5758.7458.5464.86
Book Value[Incl.RevalReserv]/Share (Rs.)87.3673.5758.7458.5464.86
Revenue From Operations / Share (Rs.)65.0761.1836.2215.0249.86
PBDIT / Share (Rs.)21.0423.568.430.0712.02
PBIT / Share (Rs.)18.8221.235.95-2.579.34
PBT / Share (Rs.)16.7518.772.99-5.745.73
Net Profit / Share (Rs.)11.8712.731.58-4.223.80
NP After MI And SOA / Share (Rs.)14.7814.880.33-6.374.48
PBDIT Margin (%)32.3338.5123.270.4924.10
PBIT Margin (%)28.9134.7016.43-17.0818.73
PBT Margin (%)25.7430.688.24-38.2211.49
Net Profit Margin (%)18.2320.804.36-28.087.63
NP After MI And SOA Margin (%)22.7224.320.92-42.438.98
Return on Networth / Equity (%)16.9220.220.57-10.886.90
Return on Capital Employeed (%)17.2321.016.38-2.678.94
Return On Assets (%)11.3312.310.29-5.673.80
Long Term Debt / Equity (X)0.050.140.320.370.34
Total Debt / Equity (X)0.110.200.460.380.34
Asset Turnover Ratio (%)0.510.520.310.120.43
Current Ratio (X)1.131.000.590.440.58
Quick Ratio (X)1.080.930.530.370.49
Inventory Turnover Ratio (X)4.800.000.000.000.00
Interest Coverage Ratio (X)10.209.582.840.023.33
Interest Coverage Ratio (Post Tax) (X)6.756.171.53-0.322.05
Enterprise Value (Cr.)2397.061234.951091.35813.47776.34
EV / Net Operating Revenue (X)5.883.224.818.642.48
EV / EBITDA (X)18.178.3620.651733.0010.30
MarketCap / Net Operating Revenue (X)5.903.074.217.272.06
Price / BV (X)4.392.552.591.871.58
Price / Net Operating Revenue (X)5.903.074.217.272.06
EarningsYield0.030.070.00-0.050.04

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value: 368.41

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: 8.68% compared to the current price 339

Intrinsic Value: 462.67

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 fair value of the stock by analyzing its fundamental indicators along with EPS growth.

Undervalued: 36.48% compared to the current price ₹339

Last 5 Year EPS CAGR: 25.58%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The stock has a low average Working Capital Days of -50.75, which is a positive sign.
  2. The stock has a low average Cash Conversion Cycle of -326.33, which is a positive sign.
  3. The company has higher reserves (383.00 cr) compared to borrowings (216.00 cr), indicating strong financial stability.
  4. The company has shown consistent growth in sales (275.83 cr) and profit (30.58 cr) over the years.
  1. The stock has a low average ROCE of 8.00%, which may not be favorable.

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 Taj GVK Hotels & Resorts Ltd:
    1. Net Profit Margin: 18.23%
      • 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: 17.23% (Industry Average ROCE: %)
      • 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%: 16.92% (Industry Average ROE: %)
      • 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): 6.75
      • 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: 1.08
      • 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: 28.6 (Industry average Stock P/E: )
      • 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: 0.11
      • 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

Taj GVK Hotels & Resorts Ltd. is a Public Limited Listed company incorporated on 02/02/1995 and has its registered office in the State of Andhra Pradesh, India. Company’s Corporate Identification Number(CIN) is L40109TG1995PLC019349 and registration number is 019349. 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. 227.08 Cr. and Equity Capital is Rs. 12.54 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
Hotels, Resorts & RestaurantsTaj Krishna, Road No. 1, Hyderabad Telangana 500034tajgvkshares.hyd@tajhotels.com
http://www.tajgvk.in
Management
NamePosition Held
Dr. G V K ReddyNon Executive Chairman
Mrs. G Indira Krishna ReddyManaging Director
Mrs. Shalini BhupalJoint Managing Director
Mr. Krishna R BhupalNon Exe.Non Ind.Director
Mr. Anoop Vrajlal MehtaNon Exe.Non Ind.Director
Mr. D R KaarthikeyanIndependent Director
Mr. M B N RaoIndependent Director
Mr. N Anil Kumar ReddyIndependent Director
Mr. N Sandeep ReddyIndependent Director
Mr. A RajasekharIndependent Director
Mrs. Dinaz NoriaIndependent Director
Mr. L V SubrahmanyamIndependent Director
Mr. Ashish SethAdditional Non Exe.Non Ind.Director
Mr. Prabhat VermaAdditional Non Exe.Non Ind.Director

FAQ

What is the latest fair value of Taj GVK Hotels & Resorts Ltd?

The latest fair value of Taj GVK Hotels & Resorts Ltd is ₹368.41.

What is the Market Cap of Taj GVK Hotels & Resorts Ltd?

The Market Cap of Taj GVK Hotels & Resorts Ltd is 2,127 Cr..

What is the current Stock Price of Taj GVK Hotels & Resorts Ltd as on 23 June 2024?

The current stock price of Taj GVK Hotels & Resorts Ltd as on 23 June 2024 is ₹339.

What is the High / Low of Taj GVK Hotels & Resorts Ltd stocks in FY 2024?

In FY 2024, the High / Low of Taj GVK Hotels & Resorts Ltd stocks is 423/213.

What is the Stock P/E of Taj GVK Hotels & Resorts Ltd?

The Stock P/E of Taj GVK Hotels & Resorts Ltd is 28.6.

What is the Book Value of Taj GVK Hotels & Resorts Ltd?

The Book Value of Taj GVK Hotels & Resorts Ltd is 86.5.

What is the Dividend Yield of Taj GVK Hotels & Resorts Ltd?

The Dividend Yield of Taj GVK Hotels & Resorts Ltd is 0.00 %.

What is the ROCE of Taj GVK Hotels & Resorts Ltd?

The ROCE of Taj GVK Hotels & Resorts Ltd is 18.6 %.

What is the ROE of Taj GVK Hotels & Resorts Ltd?

The ROE of Taj GVK Hotels & Resorts Ltd is 14.6 %.

What is the Face Value of Taj GVK Hotels & Resorts Ltd?

The Face Value of Taj GVK Hotels & Resorts Ltd is 2.00.

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 Taj GVK Hotels & Resorts 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