LEMON TREE HOTELS
|
LEMON TREE HOTELS Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Operating Income | ₹875 Cr | ₹402 Cr | ₹252 Cr | ₹669 Cr | ₹550 Cr |
Rooms / Restaurant / Banquets | ₹682 Cr | ₹304 Cr | ₹198 Cr | ₹496 Cr | ₹399 Cr |
Communication Services | ₹0.06 Cr | ₹0.04 Cr | ₹0.05 Cr | ₹0.17 Cr | ₹0.20 Cr |
Food & Beverages | ₹110 Cr | ₹56 Cr | ₹33 Cr | ₹108 Cr | ₹93 Cr |
Other Operational Income | ₹83 Cr | ₹42 Cr | ₹20 Cr | ₹65 Cr | ₹57 Cr |
Less: Excise Duty | - | - | - | - | - |
Operating Income (Net) | ₹875 Cr | ₹402 Cr | ₹252 Cr | ₹669 Cr | ₹550 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | - | - | - | - | - |
Foods, Beverages Consumed | ₹50 Cr | ₹28 Cr | ₹18 Cr | ₹57 Cr | ₹50 Cr |
Opening Raw Materials | ₹2.69 Cr | ₹2.51 Cr | ₹3.51 Cr | ₹2.57 Cr | ₹2.60 Cr |
Purchases Raw Materials | ₹51 Cr | ₹28 Cr | ₹17 Cr | ₹58 Cr | ₹50 Cr |
Closing Raw Materials | ₹3.40 Cr | ₹2.66 Cr | ₹2.51 Cr | ₹3.51 Cr | ₹2.57 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹69 Cr | ₹44 Cr | ₹33 Cr | ₹61 Cr | ₹53 Cr |
Electricity & Power | ₹69 Cr | ₹44 Cr | ₹33 Cr | ₹61 Cr | ₹53 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹150 Cr | ₹97 Cr | ₹70 Cr | ₹155 Cr | ₹121 Cr |
Salaries, Wages & Bonus | ₹131 Cr | ₹86 Cr | ₹62 Cr | ₹134 Cr | ₹104 Cr |
Contributions to EPF & Pension Funds | ₹7.87 Cr | ₹5.63 Cr | ₹5.08 Cr | ₹9.17 Cr | ₹4.54 Cr |
Workmen and Staff Welfare Expenses | ₹10 Cr | ₹4.68 Cr | ₹2.83 Cr | ₹12 Cr | ₹11 Cr |
Other Employees Cost | ₹0.73 Cr | ₹0.76 Cr | - | - | ₹0.93 Cr |
Other Operating & Servicing Cost | ₹59 Cr | ₹33 Cr | ₹19 Cr | ₹52 Cr | ₹50 Cr |
Linen & Room Supplies | ₹5.56 Cr | ₹3.83 Cr | ₹1.76 Cr | ₹5.02 Cr | ₹3.50 Cr |
Catering Supplies | - | - | - | - | - |
Repairs and Maintenance | ₹33 Cr | ₹19 Cr | ₹10 Cr | ₹25 Cr | ₹24 Cr |
Laundry & Washing Expenses | - | - | - | - | - |
Music,Banquets and Restaurants | - | - | - | - | - |
Other Operating Expenses | ₹21 Cr | ₹10 Cr | ₹6.77 Cr | ₹23 Cr | ₹22 Cr |
Selling and Administration Expenses | ₹95 Cr | ₹77 Cr | ₹47 Cr | ₹91 Cr | ₹104 Cr |
Rent , Rates & Taxes | ₹23 Cr | ₹21 Cr | ₹18 Cr | ₹19 Cr | ₹38 Cr |
Insurance | ₹2.90 Cr | ₹2.36 Cr | ₹1.99 Cr | ₹1.68 Cr | ₹1.25 Cr |
Printing and stationery | ₹2.08 Cr | ₹1.24 Cr | ₹0.76 Cr | ₹2.86 Cr | ₹2.60 Cr |
Professional and legal fees | ₹15 Cr | ₹23 Cr | ₹5.70 Cr | ₹8.63 Cr | ₹14 Cr |
Freight outwards | ₹0.05 Cr | ₹0.03 Cr | ₹0.04 Cr | ₹0.16 Cr | ₹0.22 Cr |
Packing expenses | - | - | - | - | - |
Commission, Brokerage & Discounts | ₹32 Cr | ₹17 Cr | ₹12 Cr | ₹29 Cr | ₹22 Cr |
Advertisement & Sales Promotion | ₹1.57 Cr | ₹0.94 Cr | ₹0.71 Cr | ₹2.90 Cr | ₹2.08 Cr |
Other Selling & administrative Expenses | ₹19 Cr | ₹11 Cr | ₹8.13 Cr | ₹26 Cr | ₹24 Cr |
Miscellaneous Expenses | ₹5.01 Cr | ₹4.97 Cr | ₹3.75 Cr | ₹9.43 Cr | ₹3.44 Cr |
Bad debts /advances written off | ₹0.01 Cr | - | - | - | - |
Provision for doubtful debts | ₹0.07 Cr | ₹0.88 Cr | ₹1.00 Cr | ₹4.45 Cr | ₹0.01 Cr |
Losson disposal of fixed assets(net) | - | ₹0.19 Cr | - | - | ₹0.02 Cr |
Losson foreign exchange fluctuations | - | - | - | ₹0.01 Cr | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹4.94 Cr | ₹3.90 Cr | ₹2.75 Cr | ₹4.98 Cr | ₹3.42 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹427 Cr | ₹284 Cr | ₹190 Cr | ₹426 Cr | ₹381 Cr |
Operating Profit (Excl OI) | ₹448 Cr | ₹119 Cr | ₹61 Cr | ₹243 Cr | ₹169 Cr |
Other Income | ₹8.75 Cr | ₹21 Cr | ₹22 Cr | ₹11 Cr | ₹15 Cr |
Interest Received | ₹5.10 Cr | ₹6.57 Cr | ₹8.70 Cr | ₹2.77 Cr | ₹4.17 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | - | ₹0.01 Cr | ₹1.36 Cr | ₹8.61 Cr |
Profits on sale of Investments | ₹0.21 Cr | ₹0.36 Cr | ₹0.03 Cr | ₹2.32 Cr | ₹0.42 Cr |
Foreign Exchange Gains | - | - | ₹0.00 Cr | ₹0.00 Cr | - |
Provision Written Back | ₹1.38 Cr | ₹3.69 Cr | ₹0.10 Cr | ₹0.01 Cr | ₹0.09 Cr |
Others | ₹2.07 Cr | ₹10 Cr | ₹13 Cr | ₹4.42 Cr | ₹1.23 Cr |
Operating Profit | ₹456 Cr | ₹140 Cr | ₹83 Cr | ₹254 Cr | ₹183 Cr |
Interest | ₹182 Cr | ₹181 Cr | ₹190 Cr | ₹162 Cr | ₹85 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹127 Cr | ₹138 Cr | ₹145 Cr | ₹108 Cr | ₹72 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹5.01 Cr | ₹2.34 Cr | ₹1.45 Cr | ₹4.39 Cr | ₹4.65 Cr |
Other Interest | ₹51 Cr | ₹41 Cr | ₹44 Cr | ₹49 Cr | ₹8.25 Cr |
PBDT | ₹274 Cr | ₹-41 Cr | ₹-107 Cr | ₹93 Cr | ₹99 Cr |
Depreciation | ₹97 Cr | ₹104 Cr | ₹108 Cr | ₹92 Cr | ₹54 Cr |
Profit Before Taxation & Exceptional Items | ₹177 Cr | ₹-146 Cr | ₹-215 Cr | ₹0.49 Cr | ₹44 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹178 Cr | ₹-145 Cr | ₹-219 Cr | ₹-2.18 Cr | ₹45 Cr |
Provision for Tax | ₹38 Cr | ₹-7.23 Cr | ₹-32 Cr | ₹11 Cr | ₹-11 Cr |
Current Income Tax | ₹38 Cr | ₹0.25 Cr | ₹-0.02 Cr | ₹9.90 Cr | ₹14 Cr |
Deferred Tax | - | ₹-7.48 Cr | ₹-32 Cr | ₹7.83 Cr | ₹16 Cr |
Other taxes | - | - | - | ₹-6.86 Cr | ₹-41 Cr |
Profit After Tax | ₹141 Cr | ₹-137 Cr | ₹-187 Cr | ₹-13 Cr | ₹56 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹-26 Cr | ₹50 Cr | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹115 Cr | ₹-88 Cr | ₹-187 Cr | ₹-13 Cr | ₹56 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹-383 Cr | ₹-295 Cr | ₹-168 Cr | ₹-110 Cr | ₹-163 Cr |
Appropriations | ₹-268 Cr | ₹-383 Cr | ₹-355 Cr | ₹-124 Cr | ₹-107 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹-268 Cr | ₹-383 Cr | ₹-355 Cr | ₹-124 Cr | ₹-107 Cr |
Equity Dividend % | - | - | - | - | - |
Earnings Per Share | ₹1.45 | ₹-1.11 | ₹-2.36 | ₹-0.17 | ₹0.71 |
Adjusted EPS | ₹1.45 | ₹-1.11 | ₹-2.36 | ₹-0.17 | ₹0.71 |
Compare Income Statement of peers of LEMON TREE HOTELS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
LEMON TREE HOTELS | ₹10,080.7 Cr | 1.9% | -12.9% | -9.2% | Stock Analytics | |
THE INDIAN HOTELS COMPANY | ₹105,448.0 Cr | 3.3% | -6.3% | 27.3% | Stock Analytics | |
EIH | ₹21,328.1 Cr | 2.2% | -11.2% | -20.5% | Stock Analytics | |
CHALET HOTELS | ₹17,172.8 Cr | 5.3% | 5.2% | -0.7% | Stock Analytics | |
MAHINDRA HOLIDAYS & RESORTS INDIA | ₹6,129.2 Cr | 4% | -14.2% | -23.2% | Stock Analytics | |
JUNIPER HOTELS | ₹6,019.8 Cr | 10.3% | -4.6% | -37.2% | Stock Analytics |
LEMON TREE HOTELS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
LEMON TREE HOTELS | 1.9% |
-12.9% |
-9.2% |
SENSEX | 1.4% |
-5.3% |
0.3% |
You may also like the below Video Courses