SAMHI HOTELS
|
SAMHI HOTELS Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹22 Cr | ₹8.53 Cr | ₹7.63 Cr | ₹7.63 Cr | ₹7.63 Cr |
Equity - Authorised | ₹25 Cr | ₹25 Cr | ₹13 Cr | ₹13 Cr | ₹13 Cr |
Equity - Issued | ₹22 Cr | ₹8.53 Cr | ₹7.63 Cr | ₹7.63 Cr | ₹7.63 Cr |
Equity Paid Up | ₹22 Cr | ₹8.53 Cr | ₹7.63 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 | ₹2.61 Cr | ₹7.66 Cr | ₹7.66 Cr | ₹7.66 Cr |
Total Reserves | ₹997 Cr | ₹-819 Cr | ₹-654 Cr | ₹-211 Cr | ₹267 Cr |
Securities Premium | ₹3,317 Cr | ₹1,267 Cr | ₹1,101 Cr | ₹1,101 Cr | ₹1,101 Cr |
Capital Reserves | ₹64 Cr | ₹64 Cr | ₹64 Cr | ₹64 Cr | ₹64 Cr |
Profit & Loss Account Balance | ₹-2,384 Cr | ₹-2,150 Cr | ₹-1,819 Cr | ₹-1,375 Cr | ₹-897 Cr |
General Reserves | - | - | - | - | - |
Other Reserves | - | - | - | - | - |
Reserve excluding Revaluation Reserve | ₹997 Cr | ₹-819 Cr | ₹-654 Cr | ₹-211 Cr | ₹267 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹1,039 Cr | ₹-808 Cr | ₹-639 Cr | ₹-195 Cr | ₹282 Cr |
Minority Interest | - | - | - | - | - |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹1,549 Cr | ₹1,982 Cr | ₹2,026 Cr | ₹1,586 Cr | ₹1,717 Cr |
Non Convertible Debentures | ₹373 Cr | - | ₹556 Cr | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹1,400 Cr | ₹1,316 Cr | ₹923 Cr | ₹824 Cr | ₹742 Cr |
Term Loans - Institutions | ₹196 Cr | ₹1,014 Cr | ₹736 Cr | ₹1,263 Cr | ₹1,178 Cr |
Other Secured | ₹-420 Cr | ₹-348 Cr | ₹-188 Cr | ₹-501 Cr | ₹-203 Cr |
Unsecured Loans | ₹11 Cr | ₹74 Cr | ₹348 Cr | ₹284 Cr | ₹147 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 | ₹11 Cr | ₹68 Cr | ₹348 Cr | ₹284 Cr | ₹147 Cr |
Deferred Tax Assets / Liabilities | ₹39 Cr | - | - | - | ₹1.62 Cr |
Deferred Tax Assets | - | - | - | - | ₹16 Cr |
Deferred Tax Liability | ₹39 Cr | - | - | - | ₹17 Cr |
Other Long Term Liabilities | ₹65 Cr | ₹75 Cr | ₹233 Cr | ₹86 Cr | ₹89 Cr |
Long Term Trade Payables | - | ₹1.36 Cr | ₹8.00 Cr | - | - |
Long Term Provisions | ₹7.67 Cr | ₹5.25 Cr | ₹4.44 Cr | ₹4.83 Cr | ₹4.78 Cr |
Total Non-Current Liabilities | ₹1,671 Cr | ₹2,137 Cr | ₹2,620 Cr | ₹1,961 Cr | ₹1,959 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹127 Cr | ₹140 Cr | ₹123 Cr | ₹100 Cr | ₹68 Cr |
Sundry Creditors | ₹127 Cr | ₹140 Cr | ₹123 Cr | ₹100 Cr | ₹68 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹506 Cr | ₹697 Cr | ₹250 Cr | ₹605 Cr | ₹263 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹11 Cr | ₹8.42 Cr | ₹9.04 Cr | ₹6.07 Cr | ₹7.20 Cr |
Interest Accrued But Not Due | ₹1.00 Cr | ₹98 Cr | ₹4.37 Cr | ₹37 Cr | ₹7.77 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | ₹373 Cr | ₹288 Cr | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹122 Cr | ₹303 Cr | ₹237 Cr | ₹562 Cr | ₹248 Cr |
Short Term Borrowings | ₹96 Cr | ₹93 Cr | ₹30 Cr | ₹15 Cr | ₹30 Cr |
Secured ST Loans repayable on Demands | ₹91 Cr | ₹92 Cr | ₹30 Cr | ₹15 Cr | ₹30 Cr |
Working Capital Loans- Sec | ₹91 Cr | ₹92 Cr | ₹14 Cr | ₹15 Cr | ₹30 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹-86 Cr | ₹-90 Cr | ₹-14 Cr | ₹-15 Cr | ₹-30 Cr |
Short Term Provisions | ₹6.28 Cr | ₹3.08 Cr | ₹2.13 Cr | ₹2.22 Cr | ₹5.08 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | - | ₹0.40 Cr | ₹0.37 Cr | ₹0.35 Cr | ₹2.96 Cr |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹6.28 Cr | ₹2.68 Cr | ₹1.76 Cr | ₹1.87 Cr | ₹2.13 Cr |
Total Current Liabilities | ₹735 Cr | ₹934 Cr | ₹405 Cr | ₹722 Cr | ₹366 Cr |
Total Liabilities | ₹3,445 Cr | ₹2,263 Cr | ₹2,387 Cr | ₹2,488 Cr | ₹2,608 Cr |
ASSETS | |||||
Gross Block | ₹3,995 Cr | ₹2,769 Cr | ₹2,850 Cr | ₹2,925 Cr | ₹2,909 Cr |
Less: Accumulated Depreciation | ₹979 Cr | ₹868 Cr | ₹699 Cr | ₹624 Cr | ₹514 Cr |
Less: Impairment of Assets | ₹79 Cr | - | ₹124 Cr | ₹124 Cr | ₹124 Cr |
Net Block | ₹2,936 Cr | ₹1,901 Cr | ₹2,027 Cr | ₹2,177 Cr | ₹2,271 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹32 Cr | ₹20 Cr | ₹20 Cr | ₹18 Cr | ₹19 Cr |
Non Current Investments | - | - | - | - | - |
Long Term Investment | - | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | - |
Long Term Loans & Advances | ₹66 Cr | ₹43 Cr | ₹39 Cr | ₹34 Cr | ₹42 Cr |
Other Non Current Assets | ₹115 Cr | ₹37 Cr | ₹25 Cr | ₹20 Cr | ₹74 Cr |
Total Non-Current Assets | ₹3,164 Cr | ₹2,016 Cr | ₹2,126 Cr | ₹2,265 Cr | ₹2,420 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | - | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | - |
Inventories | ₹4.04 Cr | ₹3.28 Cr | ₹2.52 Cr | ₹2.87 Cr | ₹4.62 Cr |
Raw Materials | - | - | - | - | - |
Work-in Progress | - | - | - | - | - |
Finished Goods | - | - | - | - | - |
Packing Materials | - | - | - | - | - |
Stores  and Spare | - | - | - | - | ₹0.34 Cr |
Other Inventory | ₹4.04 Cr | ₹3.28 Cr | ₹2.52 Cr | ₹2.87 Cr | ₹4.29 Cr |
Sundry Debtors | ₹61 Cr | ₹51 Cr | ₹25 Cr | ₹18 Cr | ₹34 Cr |
Debtors more than Six months | ₹13 Cr | ₹12 Cr | ₹7.37 Cr | ₹13 Cr | ₹6.81 Cr |
Debtors Others | ₹57 Cr | ₹46 Cr | ₹21 Cr | ₹8.05 Cr | ₹30 Cr |
Cash and Bank | ₹147 Cr | ₹131 Cr | ₹161 Cr | ₹155 Cr | ₹85 Cr |
Cash in hand | ₹0.67 Cr | ₹0.52 Cr | ₹0.42 Cr | ₹0.32 Cr | ₹0.43 Cr |
Balances at Bank | ₹147 Cr | ₹131 Cr | ₹160 Cr | ₹155 Cr | ₹85 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹41 Cr | ₹30 Cr | ₹12 Cr | ₹8.59 Cr | ₹11 Cr |
Interest accrued on Investments | - | - | - | - | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | - | - | - | - | - |
Prepaid Expenses | ₹13 Cr | ₹25 Cr | ₹8.57 Cr | ₹6.22 Cr | ₹8.51 Cr |
Other current_assets | ₹28 Cr | ₹4.66 Cr | ₹3.58 Cr | ₹2.37 Cr | ₹2.07 Cr |
Short Term Loans and Advances | ₹28 Cr | ₹25 Cr | ₹24 Cr | ₹32 Cr | ₹47 Cr |
Advances recoverable in cash or in kind | ₹6.19 Cr | ₹3.77 Cr | ₹4.53 Cr | ₹4.40 Cr | ₹5.76 Cr |
Advance income tax and TDS | - | - | - | - | - |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹22 Cr | ₹21 Cr | ₹19 Cr | ₹27 Cr | ₹41 Cr |
Total Current Assets | ₹281 Cr | ₹240 Cr | ₹224 Cr | ₹216 Cr | ₹181 Cr |
Net Current Assets (Including Current Investments) | ₹-454 Cr | ₹-693 Cr | ₹-182 Cr | ₹-506 Cr | ₹-185 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹3,445 Cr | ₹2,263 Cr | ₹2,387 Cr | ₹2,488 Cr | ₹2,608 Cr |
Contingent Liabilities | ₹26 Cr | ₹25 Cr | ₹23 Cr | ₹22 Cr | ₹13 Cr |
Total Debt | ₹2,076 Cr | ₹2,690 Cr | ₹2,593 Cr | ₹2,387 Cr | ₹2,098 Cr |
Book Value | - | -94.96 | -84.76 | -26.64 | 36.01 |
Adjusted Book Value | 46.30 | -94.96 | -84.76 | -26.64 | 36.01 |
Compare Balance Sheet of peers of SAMHI HOTELS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SAMHI HOTELS | ₹4,125.8 Cr | 0.4% | -6.3% | 13.2% | Stock Analytics | |
THE INDIAN HOTELS COMPANY | ₹107,241.0 Cr | 3.2% | 9.7% | 79.2% | Stock Analytics | |
EIH | ₹22,328.6 Cr | -1.4% | -10.5% | 51.9% | Stock Analytics | |
CHALET HOTELS | ₹18,339.2 Cr | -2.1% | -3.9% | 41.1% | Stock Analytics | |
LEMON TREE HOTELS | ₹9,633.7 Cr | 0.1% | -1.3% | 4.4% | Stock Analytics | |
MAHINDRA HOLIDAYS & RESORTS INDIA | ₹7,182.2 Cr | -1.3% | -6% | -11.4% | Stock Analytics |
SAMHI HOTELS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SAMHI HOTELS | 0.4% |
-6.3% |
13.2% |
SENSEX | -2.4% |
-4.2% |
19.5% |
You may also like the below Video Courses