SAMHI HOTELS
|
SAMHI HOTELS Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹22 Cr | ₹22 Cr | ₹8.53 Cr | ₹7.63 Cr | ₹7.63 Cr |
| Equity - Authorised | ₹25 Cr | ₹25 Cr | ₹25 Cr | ₹13 Cr | ₹13 Cr |
| Equity - Issued | ₹22 Cr | ₹22 Cr | ₹8.53 Cr | ₹7.63 Cr | ₹7.63 Cr |
| Equity Paid Up | ₹22 Cr | ₹22 Cr | ₹8.53 Cr | ₹7.63 Cr | ₹7.63 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹1.00 | ₹1.00 | ₹1.00 | ₹1.00 | ₹1.00 |
| Share Warrants & Outstandings | ₹20 Cr | ₹20 Cr | ₹2.61 Cr | ₹7.66 Cr | ₹7.66 Cr |
| Total Reserves | ₹1,100 Cr | ₹997 Cr | ₹-819 Cr | ₹-654 Cr | ₹-211 Cr |
| Securities Premium | ₹3,335 Cr | ₹3,317 Cr | ₹1,267 Cr | ₹1,101 Cr | ₹1,101 Cr |
| Capital Reserves | ₹64 Cr | ₹64 Cr | ₹64 Cr | ₹64 Cr | ₹64 Cr |
| Profit & Loss Account Balance | ₹-2,299 Cr | ₹-2,384 Cr | ₹-2,150 Cr | ₹-1,819 Cr | ₹-1,375 Cr |
| General Reserves | - | - | - | - | - |
| Other Reserves | - | - | - | - | - |
| Reserve excluding Revaluation Reserve | ₹1,100 Cr | ₹997 Cr | ₹-819 Cr | ₹-654 Cr | ₹-211 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹1,142 Cr | ₹1,039 Cr | ₹-808 Cr | ₹-639 Cr | ₹-195 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹1,947 Cr | ₹1,549 Cr | ₹1,982 Cr | ₹2,026 Cr | ₹1,586 Cr |
| Non Convertible Debentures | - | ₹373 Cr | - | ₹556 Cr | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹1,565 Cr | ₹1,400 Cr | ₹1,316 Cr | ₹923 Cr | ₹824 Cr |
| Term Loans - Institutions | ₹504 Cr | ₹196 Cr | ₹919 Cr | ₹736 Cr | ₹1,263 Cr |
| Other Secured | ₹-122 Cr | ₹-420 Cr | ₹-253 Cr | ₹-188 Cr | ₹-501 Cr |
| Unsecured Loans | ₹16 Cr | ₹11 Cr | ₹74 Cr | ₹348 Cr | ₹284 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 | - | - | ₹6.11 Cr | - | - |
| Loans - Govt. | - | - | - | - | - |
| Loans - Others | - | - | - | - | - |
| Other Unsecured Loan | ₹16 Cr | ₹11 Cr | ₹68 Cr | ₹348 Cr | ₹284 Cr |
| Deferred Tax Assets / Liabilities | ₹52 Cr | ₹39 Cr | - | - | - |
| Deferred Tax Assets | ₹86 Cr | - | - | - | - |
| Deferred Tax Liability | ₹138 Cr | ₹39 Cr | - | - | - |
| Other Long Term Liabilities | ₹128 Cr | ₹65 Cr | ₹75 Cr | ₹233 Cr | ₹86 Cr |
| Long Term Trade Payables | - | - | ₹1.36 Cr | ₹8.00 Cr | - |
| Long Term Provisions | ₹8.59 Cr | ₹7.67 Cr | ₹5.25 Cr | ₹4.44 Cr | ₹4.83 Cr |
| Total Non-Current Liabilities | ₹2,151 Cr | ₹1,671 Cr | ₹2,137 Cr | ₹2,620 Cr | ₹1,961 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹95 Cr | ₹127 Cr | ₹140 Cr | ₹123 Cr | ₹100 Cr |
| Sundry Creditors | ₹95 Cr | ₹127 Cr | ₹140 Cr | ₹123 Cr | ₹100 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹205 Cr | ₹506 Cr | ₹697 Cr | ₹250 Cr | ₹605 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹9.87 Cr | ₹11 Cr | ₹8.42 Cr | ₹9.04 Cr | ₹6.07 Cr |
| Interest Accrued But Not Due | ₹1.72 Cr | ₹1.00 Cr | ₹98 Cr | ₹4.37 Cr | ₹37 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | ₹373 Cr | ₹288 Cr | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹193 Cr | ₹122 Cr | ₹303 Cr | ₹237 Cr | ₹562 Cr |
| Short Term Borrowings | ₹42 Cr | ₹96 Cr | ₹93 Cr | ₹30 Cr | ₹15 Cr |
| Secured ST Loans repayable on Demands | ₹37 Cr | ₹91 Cr | ₹92 Cr | ₹30 Cr | ₹15 Cr |
| Working Capital Loans- Sec | ₹37 Cr | ₹91 Cr | ₹92 Cr | ₹14 Cr | ₹15 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-33 Cr | ₹-86 Cr | ₹-90 Cr | ₹-14 Cr | ₹-15 Cr |
| Short Term Provisions | ₹7.57 Cr | ₹6.28 Cr | ₹3.08 Cr | ₹2.13 Cr | ₹2.22 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | - | - | - | ₹0.37 Cr | ₹0.35 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹7.57 Cr | ₹6.28 Cr | ₹3.08 Cr | ₹1.76 Cr | ₹1.87 Cr |
| Total Current Liabilities | ₹350 Cr | ₹735 Cr | ₹934 Cr | ₹405 Cr | ₹722 Cr |
| Total Liabilities | ₹3,643 Cr | ₹3,445 Cr | ₹2,263 Cr | ₹2,387 Cr | ₹2,488 Cr |
| ASSETS | |||||
| Gross Block | ₹4,344 Cr | ₹3,995 Cr | ₹2,769 Cr | ₹2,850 Cr | ₹2,925 Cr |
| Less: Accumulated Depreciation | ₹1,152 Cr | ₹1,058 Cr | ₹868 Cr | ₹699 Cr | ₹624 Cr |
| Less: Impairment of Assets | - | - | - | ₹124 Cr | ₹124 Cr |
| Net Block | ₹3,192 Cr | ₹2,936 Cr | ₹1,901 Cr | ₹2,027 Cr | ₹2,177 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹95 Cr | ₹32 Cr | ₹20 Cr | ₹20 Cr | ₹18 Cr |
| Non Current Investments | - | - | - | - | - |
| Long Term Investment | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Long Term Loans & Advances | ₹61 Cr | ₹66 Cr | ₹43 Cr | ₹39 Cr | ₹34 Cr |
| Other Non Current Assets | ₹89 Cr | ₹115 Cr | ₹37 Cr | ₹25 Cr | ₹20 Cr |
| Total Non-Current Assets | ₹3,438 Cr | ₹3,164 Cr | ₹2,016 Cr | ₹2,126 Cr | ₹2,265 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹4.15 Cr | ₹4.04 Cr | ₹3.28 Cr | ₹2.52 Cr | ₹2.87 Cr |
| Raw Materials | - | - | - | - | - |
| Work-in Progress | - | - | - | - | - |
| Finished Goods | - | - | - | - | - |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | - | - | - | - | - |
| Other Inventory | ₹4.15 Cr | ₹4.04 Cr | ₹3.28 Cr | ₹2.52 Cr | ₹2.87 Cr |
| Sundry Debtors | ₹67 Cr | ₹61 Cr | ₹51 Cr | ₹25 Cr | ₹18 Cr |
| Debtors more than Six months | ₹17 Cr | ₹13 Cr | ₹12 Cr | ₹7.37 Cr | ₹13 Cr |
| Debtors Others | ₹63 Cr | ₹57 Cr | ₹46 Cr | ₹21 Cr | ₹8.05 Cr |
| Cash and Bank | ₹70 Cr | ₹147 Cr | ₹131 Cr | ₹161 Cr | ₹155 Cr |
| Cash in hand | ₹0.43 Cr | ₹0.67 Cr | ₹0.52 Cr | ₹0.42 Cr | ₹0.32 Cr |
| Balances at Bank | ₹70 Cr | ₹147 Cr | ₹131 Cr | ₹160 Cr | ₹155 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹29 Cr | ₹41 Cr | ₹30 Cr | ₹13 Cr | ₹12 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹16 Cr | ₹13 Cr | ₹25 Cr | ₹8.57 Cr | ₹6.22 Cr |
| Other current_assets | ₹13 Cr | ₹28 Cr | ₹4.66 Cr | ₹4.12 Cr | ₹6.14 Cr |
| Short Term Loans and Advances | ₹35 Cr | ₹28 Cr | ₹25 Cr | ₹23 Cr | ₹28 Cr |
| Advances recoverable in cash or in kind | ₹9.80 Cr | ₹6.19 Cr | ₹3.77 Cr | ₹4.53 Cr | ₹4.40 Cr |
| Advance income tax and TDS | - | - | - | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹25 Cr | ₹22 Cr | ₹21 Cr | ₹18 Cr | ₹24 Cr |
| Total Current Assets | ₹205 Cr | ₹281 Cr | ₹240 Cr | ₹224 Cr | ₹216 Cr |
| Net Current Assets (Including Current Investments) | ₹-144 Cr | ₹-454 Cr | ₹-693 Cr | ₹-182 Cr | ₹-506 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹3,643 Cr | ₹3,445 Cr | ₹2,263 Cr | ₹2,387 Cr | ₹2,488 Cr |
| Contingent Liabilities | ₹43 Cr | ₹26 Cr | ₹25 Cr | ₹23 Cr | ₹22 Cr |
| Total Debt | ₹2,128 Cr | ₹2,076 Cr | ₹2,690 Cr | ₹2,593 Cr | ₹2,387 Cr |
| Book Value | - | 46.30 | -94.96 | -84.76 | -26.64 |
| Adjusted Book Value | 50.72 | 46.30 | -94.96 | -84.76 | -26.64 |
Compare Balance Sheet of peers of SAMHI HOTELS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| SAMHI HOTELS | ₹4,561.1 Cr | 3.9% | 5.3% | 10.5% | 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 | |
| CHALET HOTELS | ₹20,804.6 Cr | 0.6% | 0% | 15.2% | 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 | |
SAMHI HOTELS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| SAMHI HOTELS | 3.9% |
5.3% |
10.5% |
| SENSEX | -0.3% |
4.5% |
5.7% |
You may also like the below Video Courses