UP Hotels Ltd - Stock Valuation and Financial Performance

BSE: 509960 | NSE: | Hotel, Resort & Restaurants | Small Cap

UP Hotels Share Price

1,599.95 48.90 3.15%
as on 20-Dec'24 16:59

DeciZen - make an informed investing decision on UP Hotels

Overall Rating
Bole Toh

1. Quality

2. Valuation

Overvalued

3. Price Trend

UP Hotels stock performance -

mw4me loader
P/E Ratio (SA):
31.89
Market Cap:
864 Cr.
52-wk low:
850
52-wk high:
1,999

Is UP Hotels Ltd an attractive stock to invest in?

1. Is UP Hotels Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that UP Hotels Ltd is a average quality company.

2. Is UP Hotels Ltd undervalued or overvalued?

The key valuation ratios of UP Hotels Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

3. Is UP Hotels Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of UP Hotels Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of UP Hotels:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
UP Hotels Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 5.6%10.3%8.4%6.4%10.2%3.9%-11.3%9.6%29.4%31.1%-
Value Creation
Index
-0.6-0.3-0.4-0.5-0.3-0.7-1.8-0.31.11.2-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 77.886.987.994.110597.532.972131147144
Sales YoY Gr.-11.7%1.2%7%11.8%-7.2%-66.3%119%81.8%12%-
Adj EPS 5.27.47.75.712.16.7-14.512.443.357.950.2
YoY Gr.-41.1%4.9%-27%114.3%-45%-317.4%NA250.7%33.7%-
BVPS (₹) 138.8145.1152.7159.4171.4179.6166.4178.3222280.8281.1
Adj Net
Profit
2.844.23.16.53.6-7.86.723.431.327
Cash Flow from Ops. 7.912.31011.112.65.3-0.55.352.7-3.9-
Debt/CF from Ops. 000000.1-00.10-0.1-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 7.3%6.9%64.6%12%
Adj EPS 30.6%36.8%NA33.7%
BVPS8.1%10.4%19.1%26.5%
Share Price 18.1% 40% 75.2% 79.9%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
3.75.15.23.67.33.8-8.47.221.72317.9
Op. Profit
Mgn %
11.314.612.48.3115.6-20.117.527.330.827.2
Net Profit
Mgn %
3.64.64.83.26.23.7-23.89.317.921.418.9
Debt to
Equity
00000000000
Working Cap
Days
5957658590851795995117143
Cash Conv.
Cycle
62-11318812-10-40111

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 17.90%

Sales growth is growing at healthy rate in last 3 years 64.59%

Net Profit has been subdued in last 3 years 0.00%

Sales growth is not so good in last 4 quarters at 4.41%

Latest Financials - UP Hotels Ltd.

Standalone Consolidated
TTM EPS (₹) 50.2 -
TTM Sales (₹ Cr.) 144 -
BVPS (₹.) 281.1 -
Reserves (₹ Cr.) 147 -
P/BV 5.69 -
PE 31.89 -
From the Market
52 Week Low / High (₹) 849.95 / 1999.00
All Time Low / High (₹) 5.00 / 1999.00
Market Cap (₹ Cr.) 864
Equity (₹ Cr.) 5.4
Face Value (₹) 10
Industry PE 70.4

Management X-Ray of UP Hotels:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of UP Hotels

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales78878894105983372131147
Operating Expenses 707478869492395995101
Manufacturing Costs22242426282913203533
Material Costs1314141517155121920
Employee Cost 23252629313315162328
Other Costs 1211141717167111820
Operating Profit 812108115-7133645
Operating Profit Margin (%) 10.6%14.3%11.7%8.3%10.9%5.6%-20.2%17.5%27.2%30.7%
Other Income 3234553345
Interest 0100000000
Depreciation 7777776678
Exceptional Items 0000000000
Profit Before Tax 477594-1193242
Tax 133230-32810
Profit After Tax 344374-872332
PAT Margin (%) 3.5%4.5%4.3%3.2%6.2%3.8%-23.4%9.3%17.9%21.7%
Adjusted EPS (₹)5.07.37.05.612.26.9-14.212.543.358.9
Dividend Payout Ratio (%)20%14%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund 7780828693979096120152
Share Capital 5555555555
Reserves 7174778187928491114146
Minority Interest0000000000
Debt0000000000
Long Term Debt0000000000
Short Term Debt0000000000
Trade Payables79115786565
Others Liabilities 16191528272214132224
Total Liabilities 99108108119126128110115148182

Fixed Assets

Gross Block113118113121126130131144148157
Accumulated Depreciation54595359647076818793
Net Fixed Assets59606063626055626164
CWIP 00014710130
Investments 1089101011671526
Inventories3333222223
Trade Receivables7810101073468
Cash Equivalents 17252219262928331354
Others Assets334141212664728
Total Assets 99108108119126128110115148182

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 8121011135-1553-4
PBT 474594-1193242
Adjustment 6677777688
Changes in Working Capital 11-11-1-61-821-44
Tax Paid -2-10-2-302-2-8-11
Cash Flow From Investing Activity -8-10-10-11-11-81-5-527
Capex -9-8-9-9-6-5-4-5-8-8
Net Investments 12-1-1-1-15-1-9-10
Others -1-40-1-4-201-3625
Cash Flow From Financing Activity 00021-2-32-10
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 0000000000
Interest Paid 0000000000
Dividend Paid 0000000000
Others 00021-2-32-10
Net Cash Flow -13032-5-32-13
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)3.625.134.683.617.343.91-8.227.2321.6223.44
ROCE (%)5.5910.298.356.4110.233.91-11.279.5529.3531.09
Asset Turnover Ratio0.780.840.820.830.860.770.280.640.990.89
PAT to CFO Conversion(x)2.6732.53.671.861.25N/A0.712.3-0.13
Working Capital Days
Receivable Days33323839343154171417
Inventory Days12121313109241166
Payable Days197216251203132179511179109103

UP Hotels Ltd Stock News

UP Hotels Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of UP Hotels on 20-Dec-2024 16:59 is ₹1,600.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 20-Dec-2024 16:59 the market cap of UP Hotels stood at ₹864.0.
The latest P/E ratio of UP Hotels as of 20-Dec-2024 16:59 is 31.89.
The latest P/B ratio of UP Hotels as of 20-Dec-2024 16:59 is 5.69.
The 52-week high of UP Hotels is ₹1,999 and the 52-week low is ₹850.0.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of UP Hotels is ₹143.5 ( Cr.) .

About UP Hotels Ltd

UP Hotels was incorporated in the year 1981 in Kanpur. The company is headquartered in New Delhi, India.

Business area of the Company:-

The company’s key business segment is hoteliering. The company has four hotels in its portfolio offering 643 rooms in Agra, Jaipur, Lucknow and Khajuraho under the brand name Clarks.

Hotel Great Value, one of leading Dehradun hotels is an associate of Clarks Group of Hotels, having a chain of Five Star properties located in Lucknow, Agra, Jaipur, Varanasi and Khajuraho.

Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.