Price
Financials
Standalone, Rs crore| Sep 2015 | Dec 2015 | Mar 2016 | Jun 2016 | Sep 2016 | Dec 2016 | Mar 2017 | Jun 2017 | Sep 2017 | Dec 2017 | Mar 2018 | Jun 2018 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 4.48 | 5.25 | 4.48 | 4.70 | 4.01 | 5.15 | 4.49 | 4.70 | 4.04 | 4.51 | 4.15 | 4.68 |
| Expenses | 3.34 | 3.61 | 5.24 | 3.94 | 3.98 | 4.09 | 5.88 | 3.31 | 3.26 | 2.99 | 6.00 | 3.28 |
| Operating Profit | 1.14 | 1.64 | -0.76 | 0.76 | 0.03 | 1.06 | -1.39 | 1.39 | 0.78 | 1.52 | -1.85 | 1.40 |
| OPM % | 25.45% | 31.24% | -16.96% | 16.17% | 0.75% | 20.58% | -30.96% | 29.57% | 19.31% | 33.70% | -44.58% | 29.91% |
| Other Income | 0.04 | 0.04 | 0.07 | 0.23 | 0.03 | 0.01 | 0.06 | 0.28 | 0.04 | 0.07 | 0.17 | 0.15 |
| Interest | 3.94 | 3.93 | 1.18 | 3.24 | 3.24 | 3.23 | 4.73 | 3.24 | 3.22 | 3.29 | 6.48 | 3.25 |
| Depreciation | 2.88 | 2.88 | 2.94 | 2.32 | 2.32 | 2.32 | 2.37 | 1.92 | 1.92 | 1.92 | 1.94 | 1.61 |
| Profit before tax | -5.64 | -5.13 | -4.81 | -4.57 | -5.50 | -4.48 | -8.43 | -3.49 | -4.32 | -3.62 | -10.10 | -3.31 |
| Tax % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Net Profit | -5.64 | -5.13 | -4.81 | -4.57 | -5.51 | -4.48 | -8.42 | -3.49 | -4.33 | -3.62 | -10.09 | -3.31 |
| EPS in Rs | -7.05 | -6.41 | -6.01 | -5.71 | -6.89 | -5.60 | -10.52 | -4.36 | -5.41 | -4.52 | -12.61 | -4.14 |
| Mar 2007 | Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 0 | 0 | 0 | 0 | 0 | 0 | 18 | 22 | 21 | 20 | 18 | 17 |
| Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 13 | 16 | 15 | 16 | 18 | 16 |
| Operating Profit | -0 | -0 | -0 | -0 | -0 | -0 | 5 | 7 | 5 | 4 | 0 | 2 |
| OPM % | 27% | 29% | 26% | 21% | 1.6% | 11% | ||||||
| Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 7 | 14 | 13 | 15 | 16 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 10 | 15 | 12 | 9 | 7 |
| Profit before tax | -0 | -0 | -0 | -0 | -0 | -0 | -2 | -10 | -23 | -20 | -23 | -21 |
| Tax % | 0% | 0% | 9% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | |
| Net Profit | -0 | -0 | -0 | -0 | -0 | -0 | -2 | -10 | -23 | -20 | -23 | -21 |
| EPS in Rs | -0.01 | -0.05 | -0.15 | -0.17 | -0.19 | -0.11 | -1.89 | -12.66 | -29.11 | -25.11 | -28.79 | -26.68 |
| Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| 10 Years | 5 Years | 3 Years | TTM | 1 Year | Last Year | |
|---|---|---|---|---|---|---|
| Compounded Sales Growth | % | % | -6% | -5% | ||
| Compounded Profit Growth | % | % | % | 3% | ||
| Stock Price CAGR | -9% | % | % | % | ||
| Return on Equity | % | % | % | % |
| Mar 2007 | Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 |
| Reserves | 17 | 25 | 25 | 26 | 26 | 54 | 52 | 42 | 19 | -1 | -24 | -47 |
| Borrowings | 15 | 27 | 43 | 64 | 103 | 71 | 90 | 97 | 107 | 118 | 132 | 48 |
| Other Liabilities | 2 | 1 | 0 | 1 | 10 | 12 | 5 | 6 | 6 | 7 | 6 | 106 |
| Total Liabilities | 41 | 60 | 76 | 100 | 148 | 145 | 155 | 153 | 140 | 131 | 122 | 115 |
| Fixed Assets | 27 | 27 | 27 | 27 | 26 | 25 | 115 | 148 | 134 | 122 | 113 | 106 |
| CWIP | 12 | 26 | 39 | 69 | 108 | 76 | 34 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 2 | 7 | 10 | 4 | 14 | 43 | 6 | 5 | 7 | 9 | 9 | 10 |
| Total Assets | 41 | 60 | 76 | 100 | 148 | 145 | 155 | 153 | 140 | 131 | 122 | 115 |
| Mar 2006 | Mar 2007 | Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | -1 | 2 | -6 | 0 | -0 | 4 | 4 | -2 | 9 | 4 | 4 | -2 |
| Cash from Investing Activity | -0 | -2 | -14 | -13 | -25 | -33 | -17 | -12 | -10 | -0 | -0 | -0 |
| Cash from Financing Activity | 0 | 2 | 20 | 17 | 21 | 39 | 5 | 14 | -0 | -3 | -2 | 0 |
| Net Cash Flow | -1 | 2 | -0 | 4 | -4 | 9 | -8 | 0 | -0 | 1 | 2 | -2 |
| Free Cash Flow | -1 | -0 | -20 | -13 | -25 | -29 | -1 | -14 | -0 | 3 | 4 | -2 |
| CFO/OP | 875% | -1,920% | 15,975% | -500% | 180% | -10,600% | -7,400% | -39% | 142% | 68% | 97% | -597% |
| Mar 2006 | Mar 2007 | Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 28 | 19 | 36 | 36 | 37 | |||||||
| Inventory Days | 33 | 46 | 83 | 70 | 277 | |||||||
| Days Payable | 155 | 275 | 305 | 276 | 362 | |||||||
| Cash Conversion Cycle | -94 | -209 | -185 | -170 | -48 | |||||||
| Working Capital Days | -101 | -183 | -483 | -876 | -1,481 | |||||||
| ROCE % | -0% | -0% | -0% | -0% | -0% | -0% | -0% | -2% | -7% | -5% | -7% |
| Jun 2016 | Sep 2016 | Dec 2016 | Mar 2017 | Jun 2017 | Sep 2017 | Dec 2017 | Mar 2018 | Jun 2018 | Sep 2018 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoters | 52.95% | 52.95% | 52.95% | 52.95% | 52.95% | 52.95% | 52.95% | 52.95% | 52.95% | 52.95% |
| DIIs | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% |
| Public | 47.04% | 47.04% | 47.04% | 47.04% | 47.04% | 47.04% | 47.04% | 47.04% | 47.04% | 47.04% |
| No. of Shareholders | 2,980 | 2,987 | 2,981 | 2,983 | 2,988 | 2,992 | 2,989 | 2,992 | 2,994 | 2,991 |
Fundamentals
Market Cap₹ 9.30 Cr.
Current Price₹ 11.6
Book Value₹ -49.1
ROCE-7.23 %
ROE%
Dividend Yield0.00 %
Face Value₹ 10.0
Compounded Sales Growth (TTM)-5%
Compounded Profit Growth (TTM)3%
Standalone figures.
Valuation
P/B, 3-year average1.38x
P/B, 5-year average1.00x
Profitability
Operating margin (excl. other income)1.58%
Operating margin (incl. other income)4.74%
EBITDA margin13.12%
Pre-tax margin-122.84%
Net profit margin-122.84%
Net margin, latest quarter-70.73%
ROE475.34%
ROCE-7.03%
ROA-18.19%
ROE, 3-year average98.19%
ROCE, 3-year average-6.41%
ROA, 3-year average-16.28%
ROE, 5-year average54.74%
ROCE, 5-year average-4.23%
ROA, 5-year average-11.28%
ROIC (approx.)-4.52%
Other income / net worth-3.55%
Growth
Sales growth (latest year)-9.83%
Sales CAGR, 3 years-6.28%
Sales growth QoQ12.77%
Sales growth YoY (latest quarter)-0.43%
Per share
EPS (TTM)Rs -26.69
EPS (latest year)Rs -28.79
EPS (latest quarter)Rs -4.14
EPS, 3-year averageRs -27.67
EPS, 5-year averageRs -19.51
Book value per shareRs -20.45
Sales per shareRs 21.72
Cash flow per shareRs -2.04
Free cash flow per shareRs -2.50
Efficiency
Asset turnover0.15x
Fixed asset turnover0.16x
Inventory turnover4.74x
Inventory days77 days
Debtor days37 days
Debtors turnover9.81x
Creditor days362 days
Cash conversion cycle-48 days
Working capital days-1481 days
Leverage
Total debtRs 132 Cr
Cash and bankRs 3 Cr
Net debtRs 129 Cr
Debt to equity-8.09x
Net debt / EBITDA56.78x
Interest coverage-0.31x
Owners' fund to total sources-13.42%
Debt to assets108.63%
Cash flow
Cash from Operating Activity (latest year)Rs -2 Cr
Cash from Investing Activity (latest year)Rs -0 Cr
Cash from Financing Activity (latest year)Rs 0 Cr
Net Cash Flow (latest year)Rs -2 Cr
Free cash flow (latest year)Rs -2 Cr
FCFE (approx.: FCF + change in debt)Rs 13 Cr
Statement figures
Net sales (TTM)Rs 17 Cr
Net sales (latest year)Rs 18 Cr
Sales (latest quarter)Rs 5 Cr
Operating profit excl. other income (latest year)Rs 0 Cr
Operating profit (latest quarter)Rs 1 Cr
Other income (TTM)Rs 0 Cr
EBITDA (TTM)Rs 2 Cr
PBDT (TTM)Rs -14 Cr
Profit before tax (TTM)Rs -21 Cr
Net profit (TTM)Rs -21 Cr
Net profit (latest year)Rs -23 Cr
Net profit (latest quarter)Rs -3 Cr
Depreciation (TTM)Rs 7 Cr
Depreciation (latest quarter)Rs 2 Cr
Interest (TTM)Rs 16 Cr
Cost of goods sold (latest year)Rs 10 Cr
Total expenditure (latest year)Rs 18 Cr
Total income (latest year)Rs 19 Cr
Share capitalRs 8 Cr
ReservesRs -24 Cr
Shareholders' fundsRs -16 Cr
Total assetsRs 122 Cr
Net blockRs 113 Cr
ReceivablesRs 2 Cr
InventoryRs 2 Cr
Other liabilitiesRs 6 Cr
Shares outstanding (crore)0.80
Ownership
Promoter holding52.95% (+0.00 in a year)
Computed by MarketFriction from the standalone statements. Returns use average balances.
Not enough history to build valuation bands (needs two years of profits and prices).
Not enough price history.
Red flags
F-score 2 of 8| serious | Negative equity Shareholders' equity is negative |
| look | Inventory outrunning sales Inventory grew 217% vs sales -10% in 2017 |
| look | Repeated losses Net loss in each of the last two years |
Checks on the latest reported years: cash vs profit, accruals, receivables and inventory vs sales, dilution, debt, interest cover, equity, other income, losses, and auditor, top-management, insolvency and regulator filings in the last 12 months. A flag asks for an explanation; it is not a verdict.
Latest quarter
Jun 2018Sales ₹5 Cr -0.4% vs Jun 2017.
Net loss ₹3 Cr.
Activity
Compare| Company | Mcap (Cr) | P/E | ROCE |
|---|---|---|---|
| Indian Hotels Co Ltd | 101,683 | 52.3 | 17.1 % |
| ITC Hotels Ltd | 33,439 | 36.3 | 11.2 % |
| EIH Ltd | 18,877 | 26.0 | 20.7 % |
| Chalet Hotels Ltd | 18,412 | 34.4 | 17.0 % |
| Leela Palaces Hotels & Resorts Ltd | 17,820 | 39.7 | 8.73 % |
| Ventive Hospitality Ltd | 13,075 | 27.0 | 10.8 % |
| Lemon Tree Hotels Ltd | 8,253 | 32.2 | 14.1 % |
| India Tourism Development Corporation Ltd | 5,636 | 68.1 | 29.9 % |
| Juniper Hotels Ltd | 4,760 | 25.7 | 8.04 % |
| Mahindra Holidays & Resorts India Ltd | 3,933 | 84.1 | 8.12 % |
| Samhi Hotels Ltd | 3,321 | 7.90 | 8.90 % |
| Oriental Hotels Ltd | 2,489 | 37.1 | 12.1 % |
| Apeejay Surrendra Park Hotels Ltd | 2,184 | 33.9 | 9.43 % |
| Brigade Hotel Ventures Ltd | 2,129 | 31.2 | 12.8 % |
| TajGVK Hotels & Resorts Ltd | 1,989 | 13.8 | 13.3 % |
No bulk or block deals on record.
No corporate actions on record.
No announcements in our files yet.
Company filings to NSE, newest first. Routine notices (trading window, newspaper copies) are left out. Click a row for the filing.
No short selling reported to NSE in our files.
Short sales disclosed by brokers to NSE, by trade date. Collected since late September 2026.
Not on any NSE surveillance list in the latest file.
Quick answers
What is the market cap of James Hotels Ltd?
James Hotels Ltd (526558) has a market capitalisation of Rs 9.30 Cr. at the close.
What were James Hotels Ltd's latest quarterly results?
In the Jun 2018 quarter, James Hotels Ltd sales was Rs 5 Cr (-0.4% vs Jun 2017) with a net loss of Rs 3 Cr.