ROYAL ORCHID HOTELS
|
ROYAL ORCHID HOTELS Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹27 Cr | ₹27 Cr | ₹27 Cr | ₹27 Cr | ₹27 Cr |
| Equity - Authorised | ₹50 Cr | ₹50 Cr | ₹50 Cr | ₹50 Cr | ₹50 Cr |
| Equity - Issued | ₹27 Cr | ₹27 Cr | ₹27 Cr | ₹27 Cr | ₹27 Cr |
| Equity Paid Up | ₹27 Cr | ₹27 Cr | ₹27 Cr | ₹27 Cr | ₹27 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 | - | - | - | - | ₹0.31 Cr |
| Total Reserves | ₹203 Cr | ₹163 Cr | ₹146 Cr | ₹98 Cr | ₹113 Cr |
| Securities Premium | ₹115 Cr | ₹115 Cr | ₹115 Cr | ₹115 Cr | ₹115 Cr |
| Capital Reserves | ₹8.49 Cr | ₹8.49 Cr | ₹8.49 Cr | ₹8.49 Cr | ₹8.49 Cr |
| Profit & Loss Account Balance | ₹67 Cr | ₹27 Cr | ₹8.13 Cr | ₹-39 Cr | ₹-23 Cr |
| General Reserves | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr |
| Other Reserves | ₹2.38 Cr | ₹2.02 Cr | ₹2.77 Cr | ₹2.00 Cr | ₹1.67 Cr |
| Reserve excluding Revaluation Reserve | ₹203 Cr | ₹163 Cr | ₹146 Cr | ₹98 Cr | ₹113 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹231 Cr | ₹191 Cr | ₹173 Cr | ₹125 Cr | ₹140 Cr |
| Minority Interest | ₹16 Cr | ₹17 Cr | ₹24 Cr | ₹22 Cr | ₹33 Cr |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹79 Cr | ₹38 Cr | ₹46 Cr | ₹52 Cr | ₹88 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹85 Cr | ₹45 Cr | ₹36 Cr | ₹41 Cr | ₹43 Cr |
| Term Loans - Institutions | - | - | ₹20 Cr | ₹19 Cr | ₹52 Cr |
| Other Secured | ₹-6.53 Cr | ₹-7.16 Cr | ₹-9.26 Cr | ₹-7.84 Cr | ₹-6.76 Cr |
| Unsecured Loans | - | ₹8.61 Cr | ₹20 Cr | ₹20 Cr | ₹6.05 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 | ₹8.72 Cr | ₹20 Cr | ₹20 Cr | ₹20 Cr | ₹6.05 Cr |
| Other Unsecured Loan | ₹-8.72 Cr | ₹-11 Cr | - | - | - |
| Deferred Tax Assets / Liabilities | ₹-12 Cr | ₹-13 Cr | ₹-6.76 Cr | ₹-8.05 Cr | ₹-10 Cr |
| Deferred Tax Assets | ₹23 Cr | ₹23 Cr | ₹11 Cr | ₹12 Cr | ₹15 Cr |
| Deferred Tax Liability | ₹11 Cr | ₹11 Cr | ₹4.05 Cr | ₹3.92 Cr | ₹4.76 Cr |
| Other Long Term Liabilities | ₹110 Cr | ₹123 Cr | ₹79 Cr | ₹63 Cr | ₹48 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹3.00 Cr | ₹2.85 Cr | ₹2.53 Cr | ₹2.44 Cr | ₹2.46 Cr |
| Total Non-Current Liabilities | ₹180 Cr | ₹160 Cr | ₹140 Cr | ₹130 Cr | ₹135 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹33 Cr | ₹33 Cr | ₹37 Cr | ₹38 Cr | ₹40 Cr |
| Sundry Creditors | ₹33 Cr | ₹33 Cr | ₹37 Cr | ₹38 Cr | ₹40 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹62 Cr | ₹52 Cr | ₹40 Cr | ₹37 Cr | ₹56 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹9.29 Cr | ₹4.64 Cr | ₹6.74 Cr | ₹9.33 Cr | ₹5.08 Cr |
| Interest Accrued But Not Due | ₹2.80 Cr | ₹1.14 Cr | ₹0.72 Cr | ₹0.73 Cr | ₹14 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹50 Cr | ₹47 Cr | ₹32 Cr | ₹27 Cr | ₹37 Cr |
| Short Term Borrowings | ₹0.33 Cr | ₹0.34 Cr | ₹0.34 Cr | ₹0.34 Cr | ₹3.30 Cr |
| Secured ST Loans repayable on Demands | - | - | - | - | - |
| Working Capital Loans- Sec | - | - | - | - | - |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹0.33 Cr | ₹0.34 Cr | ₹0.34 Cr | ₹0.34 Cr | ₹3.30 Cr |
| Short Term Provisions | ₹3.82 Cr | ₹3.36 Cr | ₹2.97 Cr | ₹2.02 Cr | ₹1.83 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹1.27 Cr | ₹0.85 Cr | ₹0.67 Cr | ₹0.14 Cr | ₹0.01 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹2.55 Cr | ₹2.51 Cr | ₹2.30 Cr | ₹1.88 Cr | ₹1.82 Cr |
| Total Current Liabilities | ₹99 Cr | ₹89 Cr | ₹80 Cr | ₹77 Cr | ₹101 Cr |
| Total Liabilities | ₹526 Cr | ₹457 Cr | ₹417 Cr | ₹354 Cr | ₹408 Cr |
| ASSETS | |||||
| Gross Block | ₹503 Cr | ₹486 Cr | ₹416 Cr | ₹385 Cr | ₹465 Cr |
| Less: Accumulated Depreciation | ₹250 Cr | ₹230 Cr | ₹211 Cr | ₹193 Cr | ₹223 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹253 Cr | ₹255 Cr | ₹206 Cr | ₹193 Cr | ₹243 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹17 Cr | ₹0.36 Cr | ₹0.75 Cr | ₹0.39 Cr | ₹0.94 Cr |
| Non Current Investments | ₹34 Cr | ₹30 Cr | ₹27 Cr | ₹24 Cr | ₹0.02 Cr |
| Long Term Investment | ₹34 Cr | ₹30 Cr | ₹27 Cr | ₹24 Cr | ₹0.02 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | ₹34 Cr | ₹30 Cr | ₹27 Cr | ₹24 Cr | ₹0.02 Cr |
| Long Term Loans & Advances | ₹92 Cr | ₹51 Cr | ₹45 Cr | ₹35 Cr | ₹26 Cr |
| Other Non Current Assets | ₹6.31 Cr | ₹3.41 Cr | ₹5.52 Cr | ₹5.29 Cr | ₹10 Cr |
| Total Non-Current Assets | ₹403 Cr | ₹341 Cr | ₹284 Cr | ₹257 Cr | ₹280 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹2.73 Cr | ₹2.57 Cr | ₹2.25 Cr | ₹1.92 Cr | ₹1.89 Cr |
| Raw Materials | - | - | - | - | - |
| Work-in Progress | - | - | - | - | - |
| Finished Goods | - | - | - | - | - |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | ₹0.75 Cr | ₹0.64 Cr | ₹0.58 Cr | ₹0.50 Cr | ₹0.51 Cr |
| Other Inventory | ₹1.98 Cr | ₹1.93 Cr | ₹1.68 Cr | ₹1.42 Cr | ₹1.37 Cr |
| Sundry Debtors | ₹37 Cr | ₹33 Cr | ₹32 Cr | ₹21 Cr | ₹9.62 Cr |
| Debtors more than Six months | ₹4.03 Cr | ₹3.13 Cr | ₹2.82 Cr | ₹1.94 Cr | ₹3.09 Cr |
| Debtors Others | ₹38 Cr | ₹33 Cr | ₹32 Cr | ₹21 Cr | ₹9.62 Cr |
| Cash and Bank | ₹57 Cr | ₹51 Cr | ₹71 Cr | ₹47 Cr | ₹44 Cr |
| Cash in hand | ₹0.27 Cr | ₹0.64 Cr | ₹0.45 Cr | ₹0.34 Cr | ₹0.41 Cr |
| Balances at Bank | ₹57 Cr | ₹50 Cr | ₹71 Cr | ₹47 Cr | ₹43 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹8.18 Cr | ₹9.71 Cr | ₹7.36 Cr | ₹7.54 Cr | ₹5.77 Cr |
| Interest accrued on Investments | ₹1.51 Cr | ₹1.07 Cr | ₹1.99 Cr | ₹1.14 Cr | ₹1.10 Cr |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | ₹2.09 Cr | ₹2.74 Cr | ₹1.96 Cr | ₹1.30 Cr | - |
| Prepaid Expenses | ₹1.59 Cr | ₹1.24 Cr | ₹1.08 Cr | ₹1.28 Cr | ₹1.90 Cr |
| Other current_assets | ₹2.99 Cr | ₹4.65 Cr | ₹2.34 Cr | ₹3.82 Cr | ₹2.77 Cr |
| Short Term Loans and Advances | ₹16 Cr | ₹4.59 Cr | ₹3.15 Cr | ₹4.80 Cr | ₹3.24 Cr |
| Advances recoverable in cash or in kind | ₹8.63 Cr | ₹3.04 Cr | ₹2.30 Cr | ₹2.24 Cr | ₹2.94 Cr |
| Advance income tax and TDS | ₹0.06 Cr | ₹0.06 Cr | ₹0.05 Cr | ₹0.06 Cr | ₹0.06 Cr |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹7.17 Cr | ₹1.49 Cr | ₹0.80 Cr | ₹2.51 Cr | ₹0.24 Cr |
| Total Current Assets | ₹121 Cr | ₹101 Cr | ₹116 Cr | ₹82 Cr | ₹64 Cr |
| Net Current Assets (Including Current Investments) | ₹22 Cr | ₹12 Cr | ₹36 Cr | ₹4.82 Cr | ₹-37 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹526 Cr | ₹457 Cr | ₹417 Cr | ₹354 Cr | ₹408 Cr |
| Contingent Liabilities | ₹5.15 Cr | ₹4.57 Cr | ₹6.56 Cr | ₹8.83 Cr | ₹8.28 Cr |
| Total Debt | ₹100 Cr | ₹67 Cr | ₹75 Cr | ₹80 Cr | ₹109 Cr |
| Book Value | - | 69.55 | 63.07 | 45.65 | 51.08 |
| Adjusted Book Value | 84.16 | 69.55 | 63.07 | 45.65 | 51.08 |
Compare Balance Sheet of peers of ROYAL ORCHID HOTELS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| ROYAL ORCHID HOTELS | ₹1,346.3 Cr | -1.1% | -10% | 51.3% | Stock Analytics | |
| THE INDIAN HOTELS COMPANY | ₹104,793.0 Cr | 0.1% | -2.1% | 8.6% | Stock Analytics | |
| EIH | ₹24,170.3 Cr | 0.5% | -0.1% | -1.9% | Stock Analytics | |
| CHALET HOTELS | ₹20,582.7 Cr | -3.5% | -8.2% | 10.1% | Stock Analytics | |
| LEMON TREE HOTELS | ₹13,175.1 Cr | 0.1% | -2.8% | 38% | Stock Analytics | |
| MAHINDRA HOLIDAYS & RESORTS INDIA | ₹6,734.2 Cr | 0.7% | -6% | -10.5% | Stock Analytics | |
ROYAL ORCHID HOTELS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| ROYAL ORCHID HOTELS | -1.1% |
-10% |
51.3% |
| SENSEX | 0.9% |
2.5% |
3.7% |
You may also like the below Video Courses