Sayaji Hotels (Indore) logo

Sayaji Hotels (Indore) financials and balance sheet

BSE: 544080Leisure ServicesSmall Cap

Last close ₹1,230.00₹0.00 (0.00%)

Share price at the BSE close on 22 Oct 2026. Previous close ₹1,230.00.

52-week range of traded prices to 22 Oct 2026
₹702.05Low, 16 Dec 2025₹1,430.00High, 2 Jul 2026
Market cap
₹375 Cr2,173rd largest listed
P/E
48.0
P/E without one-offs
41.4
P/B
5.3
Dividend yield
0.07%
ROE
11.8%
ROE without one-offs
13.7%
ROCE
9.3%
Debt to equity
1.55
Volume, BSE
17

3 years at a glance

Standalone: the listed company alone, without its subsidiaries. ₹ crore, years to March.Sayaji Hotels (Indore) annual reports

Revenue, net profit and borrowings, ₹ crore

  • Revenue
  • Net profit
  • Borrowings
Peak revenue ₹107 Cr, year to Mar 2026

Operating and net margin, per cent

  • Operating margin
  • Net margin

Results for the year to Mar 2026

Standalone: the listed company alone, without its subsidiaries. ₹ crore.

From revenue to net profit

  1. Revenue107
  2. Materials and goods−18
  3. Employee costs−27
  4. Other expenses−38
  5. Operating profit24
  6. Depreciation−6.6
  7. Other income+0.8
  8. One-off items−1.3
  9. Finance costs−6.1
  10. Profit before tax11
  11. Tax−2.5
  12. Net profit8.0

What the company owns

  • Plant, investments and other assets₹209 Cr
  • Cash and bank₹10 Cr
  • Inventory₹4 Cr
  • Receivables₹3 Cr

What pays for it: net worth and liabilities

  • Borrowings₹109 Cr
  • Net worth₹70 Cr
  • Other liabilities₹42 Cr
  • Owed to suppliers₹5 Cr

Profit and loss

Standalone, ₹ crore, years to March.Sayaji Hotels (Indore) quarterly results

₹ croreMar 2024Filed 30 MayMar 2025Filed 10 JunMar 2026Filed 9 Oct
Revenue from operations96106107
778083
Materials and goods bought171918
Employee costs232527
Other expenses363638
Operating profit before depreciation192624
Operating margin20.3%24.4%22.2%
Materials, % of revenue18.1%18.0%16.7%
Employee costs, % of revenue24.2%23.7%25.6%
Other expenses, % of revenue37.5%33.9%35.5%
Depreciation and amortisation677
Operating profit after depreciation131917
Other income101
Finance costs466
Profit before one-off items and tax91312
One-off items00−1
Profit before tax91311
2–3
Net profit7118
Other comprehensive income000
Total comprehensive income7108
Net margin7.5%10.0%7.5%
Tax is left blank for the year to Mar 2025: profit before tax less the tax charge stated does not come to the profit after tax the same statement states, so the tax charge is not shown.

Balance sheet

Standalone, ₹ crore, at 31 March.

₹ croreMar 2024Filed 30 MayMar 2025Filed 10 JunMar 2026Filed 9 Oct
526270
Share capital333
Reserves495967
2129109
343131
2642124
Total assets112135225
99124198
131127
Net debt182999
Borrowings are counted again inside the liabilities due within a year and after a year.

Cash flow

Standalone, ₹ crore, years to March.

₹ croreMar 2024Filed 30 MayMar 2025Filed 10 JunMar 2026Filed 9 Oct
18.025.015.5
21.128.619.6
1.63.0−2.8
Receivables−0.7−1.00.6
Inventories0.01.5−0.9
Payables−0.91.40.5
Other working capital3.31.1−2.9
Tax paid−3.1−3.6−4.1
Capital spending20.431.075.2
Free cash flow−2.4−6.0−59.7
−20.5−30.8−89.0
4.83.674.0
Dividends paid0.00.00.2
Shares bought back0.00.00.0
Shares issued0.00.00.0
Net change in cash2.3−2.20.5
Capital spending is part of cash from investing, and dividends paid, shares bought back and shares issued are part of cash from financing. Each is shown as an amount on a line of its own, and the section's other items are in its total only.

Per share

Standalone, ₹ per share, years to March.Sayaji Hotels (Indore) dividend history

₹ per shareMar 2024Filed 30 MayMar 2025Filed 10 JunMar 2026Filed 9 Oct
Earnings per share₹23.58₹34.70₹26.28
Diluted earnings per share₹23.58₹34.70₹26.28
Dividend per share––₹0.80
Book value per share₹170.79₹204.83₹230.35
Dividend payout––3.0%
Shareholder yield0.0%0.0%0.1%
Market cap at the year end (₹ crore)142321254
RatioMar 2024Filed 30 MayMar 2025Filed 10 JunMar 2026Filed 9 Oct
Revenue growth–10.0%0.8%
Operating profit growth–32.4%−8.3%
Net profit growth–47.1%−24.3%
Earnings per share growth–47.2%−24.3%
13.8%18.5%12.1%
–4.7 pts−6.4 pts
From the net margin–4.7 pts−4.6 pts
From asset turnover–−0.1 pts−4.3 pts
From borrowing–0.1 pts2.5 pts
Return on capital employed18.0%20.9%9.5%
Cash conversion250.5%236.3%194.0%
Interest cover3.03.12.8
Debt to equity0.400.471.55
Receivable days111412
Inventory days885274
Payable days6586101
Cash conversion cycle, days34−20−15
Working capital days−11−133
Asset turnover0.860.860.59
Assets per rupee of net worth2.152.162.72
Sales per rupee of plant1.321.481.56
Capital spending to depreciation3.174.6611.40
Plant being built, % of plant in use19.6%55.6%163.5%

Growth and returns over 3, 5 and 10 years

Standalone: the listed company alone, without its subsidiaries. Each window ends with the year to Mar 2026.

Return on assets, latest year
4.4%
Cash from operations against operating profit
65.6%
Measure3 years
Return on equity, average14.8%
Return on capital employed, average16.1%
Operating margin, average22.3%
Net margin, average8.3%
Asset turnover, average0.77
Cash conversion cycle, days, average0
Interest cover, average3.0
Debt to equity, average0.81

Where the cash came from and went

Standalone: the listed company alone, without its subsidiaries. ₹ crore, added up over each window, which ends with the year to Mar 2026.

₹ crore3 yearsLatest year
Cash from operations5916
Cash from investing−140−89
Cash from financing8274
Capital spending12775
Dividends paid00
Shares bought back00
Shares issued for cash00
Borrowings raised9279
Borrowings repaid120

Accounting checks

Standalone, years to March. Published tests of whether reported profit is backed by cash and the balance sheet.

CheckMar 2024Mar 2025Mar 2026
Piotroski score, out of 9Published threshold 3 points out of 9––6
Altman Z-scorePublished threshold 1.11.932.351.83
Beneish M-scorePublished threshold −1.78–−2.40−2.72
Profit not backed by cash, % of assetsPublished threshold 10 per cent of average total assets–13.3245.23
Cash from operations to profit, 3 yearsPublished threshold 0.7 times––2.27
Receivables growth less revenue growthOur threshold 0 percentage points–23.37−15.49
Inventory growth less cost-of-goods growthOur threshold 0 percentage points–−44.8340.34
Other current assets growth less revenue growthOur threshold 5 per cent of revenue–1.035.90
Assets under construction, years of additionsOur threshold 2 years of additions–7.3933.95
Effective tax ratePublished threshold 17.16 per cent23.0324.2323.85
Tax charged less tax paid, % of profitOur threshold 10 percentage points−10.20−2.85−14.89
A threshold marked as ours has no published figure; it is the line we read the check against.

Credit ratings

An agency's view of the chance the company repays a borrowing on time, from AAA, the highest, down to D, in default.

DateAgencyBorrowing ratedRatingOutlookAmount, ₹ Cr
1 Jun 2026CRISIL Ratings Limited (opens in a new tab)Bank FacilitiesLong-term scaleCrisil BBBRating ReaffirmedStable15
1 Jun 2026CRISIL Ratings Limited (opens in a new tab)Bank FacilitiesLong-term scaleCrisil BBBRating ReaffirmedStable36
1 Jun 2026CRISIL Ratings Limited (opens in a new tab)Bank FacilitiesLong-term scaleCrisil BBBRating ReaffirmedStable125
The latest rating on each borrowing. The agency's name opens its reasoning for the rating.