Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 22 June, 2025
Author: Getaka|Social: Getaka Financial Technology X (Earlier Twitter) Profile Getaka Financial Technology LinkedIn Logo
Stock Ticker - BSE: 523796 | NSE: VICEROY

Viceroy Hotels Ltd: Intrinsic Value & Share Price Analysis

Share Price and Basic Stock Data

Last Updated: June 22, 2025, 8:08 am

PEG Ratio0.00

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

View Share Price Target for Viceroy Hotels Ltd

Competitors of Viceroy Hotels Ltd

Stock Name Market Cap Current Price High / Low Stock P/E Book Value Dividend Yield ROCE ROE Face Value
Howard Hotels Ltd 20.7 Cr. 22.8 33.5/20.748.2 12.60.00 %6.34 %3.82 % 10.0
HS India Ltd 24.1 Cr. 14.8 19.8/11.217.1 19.60.00 %7.04 %4.51 % 10.0
Gujarat Hotels Ltd 102 Cr. 269 375/19419.2 1280.93 %15.0 %11.4 % 10.0
Graviss Hospitality Ltd 324 Cr. 46.0 78.0/35.134.5 27.30.00 %1.49 %5.00 % 2.00
Goel Food Products Ltd 36.2 Cr. 19.2 78.0/13.27.16 11.82.60 %17.8 %22.8 % 10.0
Industry Average9,542.92 Cr513.25387.6799.010.35%15.77%10.52%6.81

All Competitor Stocks of Viceroy Hotels Ltd

Quarterly Result

MetricDec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
Sales 12.5215.336.5315.6423.1919.8930.7221.5028.7732.1724.7827.3840.20
Expenses 15.1922.569.4125.3824.3527.6328.5620.4730.6630.4124.2326.2045.21
Operating Profit -2.67-7.23-2.88-9.74-1.16-7.742.161.03-1.891.760.551.18-5.01
OPM % -21.33%-47.16%-44.10%-62.28%-5.00%-38.91%7.03%4.79%-6.57%5.47%2.22%4.31%-12.46%
Other Income 1.293.440.891.630.971.991.432.841.620.962.682.050.55
Interest 0.040.460.020.170.090.470.010.410.000.450.030.480.01
Depreciation 2.472.442.232.072.122.682.152.152.152.152.162.112.11
Profit before tax -3.89-6.69-4.24-10.35-2.40-8.901.431.31-2.420.121.040.64-6.58
Tax % 19.02%24.51%17.45%-10.05%-8.33%1.12%9.09%9.92%-5.37%108.33%51.92%-70.31%-0.46%
Net Profit -3.14-5.06-3.50-11.40-2.61-8.801.301.19-2.540.000.501.10-6.61
EPS in Rs -0.74-1.19-0.83-2.69-0.62-2.080.310.28-0.600.000.120.26-1.56

Last Updated: Unknown

Below is a detailed analysis of the quarterly data for Viceroy Hotels Ltd based on the most recent figures (Dec 2023) and their trends compared to the previous period:

  • For Sales, as of Dec 2023, the value is 40.20 Cr.. The value appears strong and on an upward trend. It has increased from 27.38 Cr. (Sep 2023) to 40.20 Cr., marking an increase of 12.82 Cr..
  • For Expenses, as of Dec 2023, the value is 45.21 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 26.20 Cr. (Sep 2023) to 45.21 Cr., marking an increase of 19.01 Cr..
  • For Operating Profit, as of Dec 2023, the value is -5.01 Cr.. The value appears to be declining and may need further review. It has decreased from 1.18 Cr. (Sep 2023) to -5.01 Cr., marking a decrease of 6.19 Cr..
  • For OPM %, as of Dec 2023, the value is -12.46%. The value appears to be declining and may need further review. It has decreased from 4.31% (Sep 2023) to -12.46%, marking a decrease of 16.77%.
  • For Other Income, as of Dec 2023, the value is 0.55 Cr.. The value appears to be declining and may need further review. It has decreased from 2.05 Cr. (Sep 2023) to 0.55 Cr., marking a decrease of 1.50 Cr..
  • For Interest, as of Dec 2023, the value is 0.01 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 0.48 Cr. (Sep 2023) to 0.01 Cr., marking a decrease of 0.47 Cr..
  • For Depreciation, as of Dec 2023, the value is 2.11 Cr.. The value remains steady. There is no change compared to the previous period (Sep 2023) which recorded 2.11 Cr..
  • For Profit before tax, as of Dec 2023, the value is -6.58 Cr.. The value appears to be declining and may need further review. It has decreased from 0.64 Cr. (Sep 2023) to -6.58 Cr., marking a decrease of 7.22 Cr..
  • For Tax %, as of Dec 2023, the value is -0.46%. The value appears to be increasing, which may not be favorable. It has increased from -70.31% (Sep 2023) to -0.46%, marking an increase of 69.85%.
  • For Net Profit, as of Dec 2023, the value is -6.61 Cr.. The value appears to be declining and may need further review. It has decreased from 1.10 Cr. (Sep 2023) to -6.61 Cr., marking a decrease of 7.71 Cr..
  • For EPS in Rs, as of Dec 2023, the value is -1.56. The value appears to be declining and may need further review. It has decreased from 0.26 (Sep 2023) to -1.56, marking a decrease of 1.82.

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: Unknown

MetricMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023TTM
Sales 1101091051101241241181221223552103125
Expenses 73777476921001091261315487110126
Operating Profit 3732303432259-4-8-20-34-7-2
OPM % 34%29%29%31%26%20%7%-3%-7%-57%-66%-6%-1%
Other Income -00-123-019-4-40935618176
Interest 23242426272823211111
Depreciation 1515151413910111010999
Profit before tax -1-6-132-611-16-433-14-15-24-260-5
Tax % -219%-7%0%-0%-0%-6%-2%-14%-11%16%-2%111%
Net Profit -2-7-132-711-15-443-16-17-21-26-0-5
EPS in Rs -0.52-1.63-31.18-1.602.58-3.44-104.55-3.72-3.98-4.85-6.20-0.01-1.18
Dividend Payout % 0%0%0%0%0%0%0%0%0%0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2012-20132013-20142014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-2023
YoY Net Profit Growth (%)-250.00%-1785.71%94.70%257.14%-236.36%-2853.33%96.39%-6.25%-23.53%-23.81%100.00%
Change in YoY Net Profit Growth (%)0.00%-1535.71%1880.41%162.45%-493.51%-2616.97%2949.72%-102.64%-17.28%-0.28%123.81%

Viceroy Hotels Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2012-2013 to 2022-2023.

Growth

Compounded Sales Growth
10 Years:-1%
5 Years:-3%
3 Years:-5%
TTM:23%
Compounded Profit Growth
10 Years:%
5 Years:10%
3 Years:5%
TTM:79%
Stock Price CAGR
10 Years:-15%
5 Years:3%
3 Years:20%
1 Year:63%
Return on Equity
10 Years:%
5 Years:%
3 Years:%
Last Year:%

Last Updated: Unknown

No data available for the Balance Sheet data table.

Reserves and Borrowings Chart

No data available for this post.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Debtor Days676467807036364136953933
Inventory Days242119242621182324
Days Payable932920659344304292350343345
Cash Conversion Cycle-841-835-572-240-208-234-296-280-286953933
Working Capital Days-586-1,270-657-776-592-705-636-659-621-2,342-1,534-762
ROCE %2%1%2%4%3%3%1%-7%-9%-15%-21%-8%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
Promoters14.27%14.04%13.41%13.41%13.41%13.41%13.41%13.41%13.41%13.41%13.41%95.00%
DIIs0.02%0.02%0.02%0.02%0.02%0.02%0.02%0.02%0.02%0.02%0.02%1.58%
Public85.71%85.94%86.56%86.56%86.56%86.56%86.56%86.57%86.55%86.56%86.55%3.42%
No. of Shareholders27,66028,11327,77227,85528,11328,17628,24428,18928,12728,09627,63322,079

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund.

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 10.0010.0010.0010.0010.00
Basic EPS (Rs.) 12.210.38-0.01-6.20-4.85
Diluted EPS (Rs.) 12.210.38-0.01-6.20-4.85
Cash EPS (Rs.) 13.342.592.01-4.05-2.50
Book Value[Excl.RevalReserv]/Share (Rs.) 36.1510.45-105.06-106.04-98.84
Book Value[Incl.RevalReserv]/Share (Rs.) 36.1510.58-104.88-104.86-98.66
Revenue From Operations / Share (Rs.) 20.3221.8824.3812.378.20
PBDIT / Share (Rs.) 5.472.982.34-3.78-3.27
PBIT / Share (Rs.) 3.670.770.31-5.93-5.62
PBT / Share (Rs.) 3.040.040.10-6.11-5.76
Net Profit / Share (Rs.) 11.540.37-0.01-6.20-4.85
NP After MI And SOA / Share (Rs.) 11.540.37-0.01-6.20-4.85
PBDIT Margin (%) 26.9113.649.59-30.60-39.92
PBIT Margin (%) 18.073.551.27-47.97-68.52
PBT Margin (%) 14.950.200.43-49.39-70.27
Net Profit Margin (%) 56.801.72-0.05-50.16-59.16
NP After MI And SOA Margin (%) 56.801.72-0.05-50.16-59.16
Return on Networth / Equity (%) 31.923.610.000.000.00
Return on Capital Employeed (%) 8.501.861.34-18.65-15.43
Return On Assets (%) 25.030.73-0.01-6.89-5.07
Long Term Debt / Equity (X) 0.192.53-1.14-1.22-1.29
Total Debt / Equity (X) 0.212.55-1.17-1.22-1.30
Asset Turnover Ratio (%) 0.420.400.310.140.07
Current Ratio (X) 2.920.910.210.110.11
Quick Ratio (X) 2.890.900.210.110.10
Inventory Turnover Ratio (X) 22.450.000.000.000.00
Interest Coverage Ratio (X) 7.4613.0911.39-21.49-22.84
Interest Coverage Ratio (Post Tax) (X) 16.614.860.93-34.24-32.85
Enterprise Value (Cr.) 815.72161.13506.23558.51551.55
EV / Net Operating Revenue (X) 5.941.174.9010.6515.87
EV / EBITDA (X) 22.078.5551.06-34.80-39.74
MarketCap / Net Operating Revenue (X) 5.610.160.090.250.25
Price / BV (X) 3.150.35-0.02-0.02-0.02
Price / Net Operating Revenue (X) 5.610.160.090.250.25
EarningsYield 0.100.10-0.01-1.96-2.30

After reviewing the key financial ratios for Viceroy Hotels Ltd, here is a detailed analysis based on the latest available data and recent trends:

  • For FaceValue, as of Mar 25, the value is 10.00. This value is within the healthy range. There is no change compared to the previous period (Mar 24) which recorded 10.00.
  • For Basic EPS (Rs.), as of Mar 25, the value is 12.21. This value is within the healthy range. It has increased from 0.38 (Mar 24) to 12.21, marking an increase of 11.83.
  • For Diluted EPS (Rs.), as of Mar 25, the value is 12.21. This value is within the healthy range. It has increased from 0.38 (Mar 24) to 12.21, marking an increase of 11.83.
  • For Cash EPS (Rs.), as of Mar 25, the value is 13.34. This value is within the healthy range. It has increased from 2.59 (Mar 24) to 13.34, marking an increase of 10.75.
  • For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 25, the value is 36.15. It has increased from 10.45 (Mar 24) to 36.15, marking an increase of 25.70.
  • For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 25, the value is 36.15. It has increased from 10.58 (Mar 24) to 36.15, marking an increase of 25.57.
  • For Revenue From Operations / Share (Rs.), as of Mar 25, the value is 20.32. It has decreased from 21.88 (Mar 24) to 20.32, marking a decrease of 1.56.
  • For PBDIT / Share (Rs.), as of Mar 25, the value is 5.47. This value is within the healthy range. It has increased from 2.98 (Mar 24) to 5.47, marking an increase of 2.49.
  • For PBIT / Share (Rs.), as of Mar 25, the value is 3.67. This value is within the healthy range. It has increased from 0.77 (Mar 24) to 3.67, marking an increase of 2.90.
  • For PBT / Share (Rs.), as of Mar 25, the value is 3.04. This value is within the healthy range. It has increased from 0.04 (Mar 24) to 3.04, marking an increase of 3.00.
  • For Net Profit / Share (Rs.), as of Mar 25, the value is 11.54. This value is within the healthy range. It has increased from 0.37 (Mar 24) to 11.54, marking an increase of 11.17.
  • For NP After MI And SOA / Share (Rs.), as of Mar 25, the value is 11.54. This value is within the healthy range. It has increased from 0.37 (Mar 24) to 11.54, marking an increase of 11.17.
  • For PBDIT Margin (%), as of Mar 25, the value is 26.91. This value is within the healthy range. It has increased from 13.64 (Mar 24) to 26.91, marking an increase of 13.27.
  • For PBIT Margin (%), as of Mar 25, the value is 18.07. This value is within the healthy range. It has increased from 3.55 (Mar 24) to 18.07, marking an increase of 14.52.
  • For PBT Margin (%), as of Mar 25, the value is 14.95. This value is within the healthy range. It has increased from 0.20 (Mar 24) to 14.95, marking an increase of 14.75.
  • For Net Profit Margin (%), as of Mar 25, the value is 56.80. This value exceeds the healthy maximum of 10. It has increased from 1.72 (Mar 24) to 56.80, marking an increase of 55.08.
  • For NP After MI And SOA Margin (%), as of Mar 25, the value is 56.80. This value exceeds the healthy maximum of 20. It has increased from 1.72 (Mar 24) to 56.80, marking an increase of 55.08.
  • For Return on Networth / Equity (%), as of Mar 25, the value is 31.92. This value is within the healthy range. It has increased from 3.61 (Mar 24) to 31.92, marking an increase of 28.31.
  • For Return on Capital Employeed (%), as of Mar 25, the value is 8.50. This value is below the healthy minimum of 10. It has increased from 1.86 (Mar 24) to 8.50, marking an increase of 6.64.
  • For Return On Assets (%), as of Mar 25, the value is 25.03. This value is within the healthy range. It has increased from 0.73 (Mar 24) to 25.03, marking an increase of 24.30.
  • For Long Term Debt / Equity (X), as of Mar 25, the value is 0.19. This value is below the healthy minimum of 0.2. It has decreased from 2.53 (Mar 24) to 0.19, marking a decrease of 2.34.
  • For Total Debt / Equity (X), as of Mar 25, the value is 0.21. This value is within the healthy range. It has decreased from 2.55 (Mar 24) to 0.21, marking a decrease of 2.34.
  • For Asset Turnover Ratio (%), as of Mar 25, the value is 0.42. It has increased from 0.40 (Mar 24) to 0.42, marking an increase of 0.02.
  • For Current Ratio (X), as of Mar 25, the value is 2.92. This value is within the healthy range. It has increased from 0.91 (Mar 24) to 2.92, marking an increase of 2.01.
  • For Quick Ratio (X), as of Mar 25, the value is 2.89. This value exceeds the healthy maximum of 2. It has increased from 0.90 (Mar 24) to 2.89, marking an increase of 1.99.
  • For Inventory Turnover Ratio (X), as of Mar 25, the value is 22.45. This value exceeds the healthy maximum of 8. It has increased from 0.00 (Mar 24) to 22.45, marking an increase of 22.45.
  • For Interest Coverage Ratio (X), as of Mar 25, the value is 7.46. This value is within the healthy range. It has decreased from 13.09 (Mar 24) to 7.46, marking a decrease of 5.63.
  • For Interest Coverage Ratio (Post Tax) (X), as of Mar 25, the value is 16.61. This value is within the healthy range. It has increased from 4.86 (Mar 24) to 16.61, marking an increase of 11.75.
  • For Enterprise Value (Cr.), as of Mar 25, the value is 815.72. It has increased from 161.13 (Mar 24) to 815.72, marking an increase of 654.59.
  • For EV / Net Operating Revenue (X), as of Mar 25, the value is 5.94. This value exceeds the healthy maximum of 3. It has increased from 1.17 (Mar 24) to 5.94, marking an increase of 4.77.
  • For EV / EBITDA (X), as of Mar 25, the value is 22.07. This value exceeds the healthy maximum of 15. It has increased from 8.55 (Mar 24) to 22.07, marking an increase of 13.52.
  • For MarketCap / Net Operating Revenue (X), as of Mar 25, the value is 5.61. This value exceeds the healthy maximum of 3. It has increased from 0.16 (Mar 24) to 5.61, marking an increase of 5.45.
  • For Price / BV (X), as of Mar 25, the value is 3.15. This value exceeds the healthy maximum of 3. It has increased from 0.35 (Mar 24) to 3.15, marking an increase of 2.80.
  • For Price / Net Operating Revenue (X), as of Mar 25, the value is 5.61. This value exceeds the healthy maximum of 3. It has increased from 0.16 (Mar 24) to 5.61, marking an increase of 5.45.
  • For EarningsYield, as of Mar 25, the value is 0.10. This value is below the healthy minimum of 5. There is no change compared to the previous period (Mar 24) which recorded 0.10.

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

Error: Data is incomplete for fair value calculation.

Strength and Weakness

Unable to fetch valid data for stock valuation.
Error decoding JSON data.

About the Company - Qualitative Analysis

Viceroy Hotels Ltd. is a Public Limited Listed company incorporated on 25/02/1965 and has its registered office in the State of Telangana, India. Company's Corporate Identification Number(CIN) is L55101TG1965PLC001048 and registration number is 001048. Currently Company is involved in the business activities of Short term accommodation activities. Company's Total Operating Revenue is Rs. 132.49 Cr. and Equity Capital is Rs. 67.58 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Hotels, Resorts & Restaurants3rd Floor, Aparna Crest, 8-2-120/112/88 & 89, Road No.2, Hyderabad Telangana 500034info@viceroyhotels.in
https://www.viceroyhotels.in
Management
NamePosition Held
Mr. Gorinka Jaganmohan RaoChairman & Ind.Director
Mr. Ravinder Reddy KondareddyManaging Director & CEO
Mr. Anirudh Reddy Konda ReddyNon Executive Director
Ms. Pooja Reddy Konda ReddyNon Executive Director
Mr. Prabhakar Reddy SolipuramNon Executive Director
Mr. Puli Venkata Krishna ReddyIndependent Director
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 Viceroy 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