CHALET HOTELS
|
CHALET HOTELS Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹218 Cr | ₹205 Cr | ₹205 Cr | ₹205 Cr | ₹205 Cr |
| Equity - Authorised | ₹382 Cr | ₹382 Cr | ₹229 Cr | ₹229 Cr | ₹229 Cr |
| Equity - Issued | ₹218 Cr | ₹205 Cr | ₹205 Cr | ₹205 Cr | ₹205 Cr |
| Equity Paid Up | ₹218 Cr | ₹205 Cr | ₹205 Cr | ₹205 Cr | ₹205 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
| Share Warrants & Outstandings | ₹15 Cr | ₹13 Cr | ₹10 Cr | ₹2.39 Cr | ₹3.23 Cr |
| Total Reserves | ₹2,813 Cr | ₹1,632 Cr | ₹1,327 Cr | ₹1,134 Cr | ₹1,208 Cr |
| Securities Premium | ₹2,017 Cr | ₹1,040 Cr | ₹1,027 Cr | ₹1,027 Cr | ₹1,027 Cr |
| Capital Reserves | ₹8.50 Cr | ₹8.50 Cr | ₹8.50 Cr | ₹8.50 Cr | ₹8.50 Cr |
| Profit & Loss Account Balance | ₹618 Cr | ₹422 Cr | ₹131 Cr | ₹-53 Cr | ₹28 Cr |
| General Reserves | ₹107 Cr | ₹107 Cr | ₹107 Cr | ₹107 Cr | ₹107 Cr |
| Other Reserves | ₹62 Cr | ₹55 Cr | ₹53 Cr | ₹44 Cr | ₹37 Cr |
| Reserve excluding Revaluation Reserve | ₹2,813 Cr | ₹1,632 Cr | ₹1,327 Cr | ₹1,134 Cr | ₹1,208 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹3,046 Cr | ₹1,851 Cr | ₹1,542 Cr | ₹1,341 Cr | ₹1,416 Cr |
| Minority Interest | ₹-0.55 Cr | ₹-0.47 Cr | ₹-0.41 Cr | ₹-0.26 Cr | ₹-0.32 Cr |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹1,553 Cr | ₹1,790 Cr | ₹2,169 Cr | ₹2,143 Cr | ₹1,757 Cr |
| Non Convertible Debentures | ₹230 Cr | ₹210 Cr | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹1,322 Cr | ₹1,380 Cr | ₹1,081 Cr | ₹1,205 Cr | ₹1,238 Cr |
| Term Loans - Institutions | - | - | ₹902 Cr | ₹763 Cr | ₹400 Cr |
| Other Secured | - | ₹200 Cr | ₹186 Cr | ₹175 Cr | ₹119 Cr |
| Unsecured Loans | - | ₹64 Cr | ₹38 Cr | - | - |
| Fixed Deposits - Public | - | - | - | - | - |
| Loans and advances from subsidiaries | - | - | - | - | - |
| Inter Corporate Deposits (Unsecured) | - | - | - | - | - |
| Foreign Currency Convertible Notes | - | - | - | - | - |
| Long Term Loan in Foreign Currency | - | - | - | - | - |
| Loans - Banks | - | - | - | - | - |
| Loans - Govt. | - | - | - | - | - |
| Loans - Others | - | ₹64 Cr | ₹38 Cr | - | - |
| Other Unsecured Loan | - | - | - | - | - |
| Deferred Tax Assets / Liabilities | ₹71 Cr | ₹-162 Cr | ₹-144 Cr | ₹-234 Cr | ₹-166 Cr |
| Deferred Tax Assets | ₹381 Cr | ₹486 Cr | ₹434 Cr | ₹537 Cr | ₹481 Cr |
| Deferred Tax Liability | ₹452 Cr | ₹323 Cr | ₹289 Cr | ₹303 Cr | ₹315 Cr |
| Other Long Term Liabilities | ₹160 Cr | ₹120 Cr | ₹96 Cr | ₹89 Cr | ₹30 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹16 Cr | ₹12 Cr | ₹8.29 Cr | ₹8.04 Cr | ₹7.64 Cr |
| Total Non-Current Liabilities | ₹1,800 Cr | ₹1,824 Cr | ₹2,167 Cr | ₹2,006 Cr | ₹1,628 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹171 Cr | ₹207 Cr | ₹150 Cr | ₹87 Cr | ₹83 Cr |
| Sundry Creditors | ₹171 Cr | ₹207 Cr | ₹150 Cr | ₹87 Cr | ₹83 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹1,802 Cr | ₹1,608 Cr | ₹904 Cr | ₹664 Cr | ₹487 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹865 Cr | ₹447 Cr | ₹192 Cr | ₹181 Cr | ₹199 Cr |
| Interest Accrued But Not Due | - | - | - | - | - |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹936 Cr | ₹1,162 Cr | ₹712 Cr | ₹483 Cr | ₹288 Cr |
| Short Term Borrowings | ₹222 Cr | ₹89 Cr | ₹13 Cr | ₹4.97 Cr | ₹84 Cr |
| Secured ST Loans repayable on Demands | ₹218 Cr | ₹85 Cr | ₹9.02 Cr | ₹1.37 Cr | ₹81 Cr |
| Working Capital Loans- Sec | ₹21 Cr | ₹85 Cr | ₹9.02 Cr | ₹1.37 Cr | ₹81 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-17 Cr | ₹-81 Cr | ₹-5.23 Cr | ₹2.23 Cr | ₹-77 Cr |
| Short Term Provisions | ₹8.72 Cr | ₹7.96 Cr | ₹11 Cr | ₹85 Cr | ₹110 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | - | ₹0.01 Cr | - | - | ₹20 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹8.72 Cr | ₹7.95 Cr | ₹11 Cr | ₹85 Cr | ₹91 Cr |
| Total Current Liabilities | ₹2,204 Cr | ₹1,913 Cr | ₹1,078 Cr | ₹841 Cr | ₹765 Cr |
| Total Liabilities | ₹7,049 Cr | ₹5,587 Cr | ₹4,786 Cr | ₹4,188 Cr | ₹3,809 Cr |
| ASSETS | |||||
| Gross Block | ₹4,618 Cr | ₹3,854 Cr | ₹3,410 Cr | ₹3,168 Cr | ₹3,112 Cr |
| Less: Accumulated Depreciation | ₹1,405 Cr | ₹1,293 Cr | ₹1,204 Cr | ₹1,111 Cr | ₹1,027 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹3,212 Cr | ₹2,561 Cr | ₹2,206 Cr | ₹2,057 Cr | ₹2,085 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹183 Cr | ₹37 Cr | ₹98 Cr | ₹32 Cr | ₹36 Cr |
| Non Current Investments | ₹9.72 Cr | ₹9.42 Cr | ₹6.85 Cr | ₹6.28 Cr | ₹4.49 Cr |
| Long Term Investment | ₹9.72 Cr | ₹9.42 Cr | ₹6.85 Cr | ₹6.28 Cr | ₹4.49 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | ₹9.72 Cr | ₹9.42 Cr | ₹6.85 Cr | ₹6.28 Cr | ₹4.49 Cr |
| Long Term Loans & Advances | ₹269 Cr | ₹117 Cr | ₹52 Cr | ₹47 Cr | ₹87 Cr |
| Other Non Current Assets | ₹212 Cr | ₹136 Cr | ₹72 Cr | ₹47 Cr | ₹47 Cr |
| Total Non-Current Assets | ₹5,884 Cr | ₹4,705 Cr | ₹4,082 Cr | ₹3,546 Cr | ₹3,254 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | ₹99 Cr | ₹0.83 Cr | - | - | - |
| Quoted | ₹99 Cr | ₹0.83 Cr | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹633 Cr | ₹542 Cr | ₹413 Cr | ₹393 Cr | ₹391 Cr |
| Raw Materials | - | - | - | - | - |
| Work-in Progress | ₹605 Cr | ₹518 Cr | ₹390 Cr | ₹375 Cr | ₹374 Cr |
| Finished Goods | - | - | - | - | - |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | ₹0.14 Cr | ₹0.15 Cr | ₹0.13 Cr | ₹0.41 Cr | ₹0.32 Cr |
| Other Inventory | ₹27 Cr | ₹24 Cr | ₹23 Cr | ₹18 Cr | ₹17 Cr |
| Sundry Debtors | ₹78 Cr | ₹55 Cr | ₹59 Cr | ₹44 Cr | ₹31 Cr |
| Debtors more than Six months | ₹2.02 Cr | ₹5.08 Cr | ₹4.59 Cr | ₹5.59 Cr | ₹13 Cr |
| Debtors Others | ₹79 Cr | ₹53 Cr | ₹57 Cr | ₹43 Cr | ₹28 Cr |
| Cash and Bank | ₹186 Cr | ₹132 Cr | ₹122 Cr | ₹100 Cr | ₹46 Cr |
| Cash in hand | ₹1.22 Cr | ₹1.54 Cr | ₹0.80 Cr | ₹0.93 Cr | ₹0.54 Cr |
| Balances at Bank | ₹181 Cr | ₹131 Cr | ₹121 Cr | ₹99 Cr | ₹45 Cr |
| Other cash and bank balances | ₹4.12 Cr | ₹0.10 Cr | - | - | - |
| Other Current Assets | ₹40 Cr | ₹31 Cr | ₹21 Cr | ₹25 Cr | ₹20 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹24 Cr | ₹20 Cr | ₹14 Cr | ₹17 Cr | ₹13 Cr |
| Other current_assets | ₹16 Cr | ₹11 Cr | ₹6.81 Cr | ₹8.58 Cr | ₹7.14 Cr |
| Short Term Loans and Advances | ₹130 Cr | ₹121 Cr | ₹90 Cr | ₹80 Cr | ₹67 Cr |
| Advances recoverable in cash or in kind | ₹120 Cr | ₹107 Cr | ₹77 Cr | ₹69 Cr | ₹61 Cr |
| Advance income tax and TDS | - | - | - | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹10 Cr | ₹14 Cr | ₹12 Cr | ₹11 Cr | ₹6.10 Cr |
| Total Current Assets | ₹1,165 Cr | ₹882 Cr | ₹704 Cr | ₹642 Cr | ₹555 Cr |
| Net Current Assets (Including Current Investments) | ₹-1,039 Cr | ₹-1,031 Cr | ₹-373 Cr | ₹-199 Cr | ₹-210 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹7,049 Cr | ₹5,587 Cr | ₹4,786 Cr | ₹4,188 Cr | ₹3,809 Cr |
| Contingent Liabilities | ₹46 Cr | ₹35 Cr | ₹80 Cr | ₹64 Cr | ₹54 Cr |
| Total Debt | ₹2,554 Cr | ₹2,950 Cr | ₹2,794 Cr | ₹2,534 Cr | ₹2,058 Cr |
| Book Value | - | 89.45 | 74.71 | 65.30 | 68.91 |
| Adjusted Book Value | 138.78 | 89.45 | 74.71 | 65.30 | 68.91 |
Compare Balance Sheet of peers of CHALET HOTELS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| CHALET HOTELS | ₹20,806.0 Cr | 0.6% | 0% | 15.2% | Stock Analytics | |
| THE INDIAN HOTELS COMPANY | ₹105,640.0 Cr | -0.6% | 3% | 11.7% | Stock Analytics | |
| EIH | ₹24,389.2 Cr | 1.5% | 8.9% | 12% | Stock Analytics | |
| LEMON TREE HOTELS | ₹13,131.5 Cr | -0.2% | -0.3% | 47% | Stock Analytics | |
| MAHINDRA HOLIDAYS & RESORTS INDIA | ₹6,642.3 Cr | -1.2% | -6.8% | -10.2% | Stock Analytics | |
| JUNIPER HOTELS | ₹6,101.0 Cr | 1.8% | -2.8% | -17% | Stock Analytics | |
CHALET HOTELS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| CHALET HOTELS | 0.6% |
0% |
15.2% |
| SENSEX | -0.3% |
4.5% |
5.7% |
You may also like the below Video Courses