Bharat Hotel Ltd Unlisted Shares
₹ 355
About Bharat Hotel Ltd Unlisted Shares
Are you looking to invest in a premier Indian luxury hotel chain with a pan-India presence and an iconic brand? Bharat Hotels Limited , which operates the renowned The LaLiT brand, is one of India’s leading privately-owned domestic hotel chains. With a portfolio of luxury hotels, palaces, and resorts across key business and leisure destinations, the company has demonstrated remarkable resilience and a strong financial recovery post-COVID.
From the historic The LaLiT Grand Palace Srinagar to the vibrant The LaLiT Mumbai and the iconic The LaLiT New Delhi , Bharat Hotels offers a unique opportunity to own a stake in India’s luxury hospitality story.
Company Overview: A Legacy of Luxury
-
Founded: 1981 by the late Lalit Suri.
-
Position: One of India’s leading privately-owned domestic hotel brands (as per CRISIL Report).
-
Focus: Luxury segment, with a presence in key business and leisure destinations.
-
Global Presence: Also holds exclusive rights to provide management consultancy for The LaLiT London (70 rooms).
Portfolio: The LaLiT Brand – A Mix of Heritage & Modern Luxury
As of March 31, 2018, Bharat Hotels operated 12 luxury hotels, palaces, and resorts under The LaLiT brand, and 2 mid-market hotels under The LaLiT Traveller brand, offering a total of 2,261 rooms.
The LaLiT Luxury Hotels (Three Categories)
1. City Hotels:
-
The LaLiT New Delhi
-
The LaLiT Mumbai
-
The LaLiT Ashok Bangalore
-
The LaLiT Great Eastern Kolkata (a historic property)
-
The LaLiT Jaipur
-
The LaLiT Chandigarh
2. Palaces:
-
The LaLiT Laxmi Vilas Palace Udaipur
-
The LaLiT Grand Palace Srinagar
3. Resorts:
-
The LaLiT Golf & Spa Resort Goa
-
The LaLiT Resort & Spa Bekal (Kerala)
-
The LaLiT Mangar (near Delhi)
-
The LaLiT Temple View Khajuraho
The LaLiT Traveller (Mid-Market Segment)
-
The LaLiT Traveller Jaipur
-
The LaLiT Traveller Khajuraho
Food & Beverage (F&B) Brands
The company has also developed its own successful F&B brands, operating 45 restaurants, bars, and bakery outlets across its hotels. Key brands include:
-
24/7 (All-day dining)
-
Baluchi (Indian cuisine)
-
OKO (Pan-Asian)
-
The LaLiT Boulangerie (Bakery)
-
Kitty Su (Premier nightclub brand)
-
The LaLiT Food Truck Company
Future Expansion Plans: Scaling the Brand
Bharat Hotels has a clear roadmap for growth, with new properties and room expansions planned.
Upcoming The LaLiT Properties:
-
Ahmedabad: 290 rooms + 115 cottages
-
Mangalore
-
Dehradun
Expansion at Existing Properties:
-
The LaLiT Laxmi Vilas Palace Udaipur: 50 additional rooms planned.
Upcoming The LaLiT Traveller Properties:
-
Ahmedabad
-
Pune
-
Amritsar
-
Chitrakoot
-
Total: 308 additional rooms across these four properties.
The COVID Challenge: Resilience in Action
FY19-20: The Onset of the Pandemic
-
Business was severely impacted from January 2020 onwards due to COVID-19.
-
The company faced liquidity issues as fixed costs remained high while revenue declined.
-
Adaptation Measures:
-
Accommodated doctors on COVID-19 duty (paid by the government).
-
Started home delivery of bakery, confectionery, and gourmet hampers.
-
Explored digital channels for services like Ayurveda consultancy, wellness packages, “chef at home,” and “Kitty comes home.”
-
FY20-21: The Worst of the Crisis
-
Revenue: Declined sharply from ₹729 Cr (FY20) to ₹172 Cr (FY21) .
-
Loss: Incurred a loss of ~₹90 Crore .
-
Cost Optimization: Despite the revenue crash, the company focused on critical expenses and was able to generate positive EBITDA, showcasing strong cost discipline.
-
Debt Restructuring: Restructured existing borrowings under the RBI’s COVID-19 resolution framework to manage liquidity.
The Phoenix Rise: Stellar Recovery in FY22-23
After two years of pandemic-induced challenges, Bharat Hotels staged a spectacular recovery.
| Metric | FY22 | FY23 | Growth |
|---|---|---|---|
| Revenue from Operations | ₹369 Cr | ₹800 Cr | +117% |
| Total Expenses | ₹236 Cr | ₹444 Cr | +88% |
| EBITDA | ₹139 Cr | ₹364 Cr | +162% |
| Profit Before Tax (PBT) | (₹103 Cr) Loss | ₹134 Cr Profit | Turnaround |
| Net Profit (PAT) | (₹59 Cr) Loss | ₹50 Cr Profit | Turnaround |
| Cash from Operations | ₹136 Cr | ₹317 Cr | +133% |
Analysis:
-
Revenue More Than Doubled: A phenomenal 117% growth, driven by the reopening of borders, successful vaccination drive, and overall economic recovery.
-
Profitability Restored: The company turned around from a net loss of ₹59 Cr to a healthy profit of ₹50 Cr.
-
Exceptional Cash Flow: Operating cash flow more than doubled to ₹317 Cr, providing strong liquidity.
FY24 Performance: Sustained Growth & Debt Reduction
Bharat Hotels continued its strong performance in FY24, focusing on growth and balance sheet improvement.
Profit & Loss Account (P&L)
| Metric | FY23 | FY24 | Growth |
|---|---|---|---|
| Revenue | ₹800 Cr | ₹870 Cr | +8.75% |
| EBITDA | ₹364 Cr | ₹370 Cr | Slight Increase |
| EBITDA Margin | 45.5% | 42.5% | Healthy |
| Profit After Tax (PAT) | ₹50 Cr | ₹84 Cr | +68% |
Analysis: Revenue growth continued, and PAT grew much faster (68%) than revenue, indicating improved operational efficiency.
Balance Sheet & Cash Flow (Debt Reduction Story)
-
Long-Term Debt: Reduced from ₹1,300 Cr (FY23) to ₹1,019 Cr (FY24) – a significant reduction of ₹281 Cr.
-
Gearing Ratio (Debt/Equity): Improved from 59% to 51% , a positive trend.
-
Cash Flow from Operations: ₹374 Cr (FY24).
-
Cash Flow from Investing: ₹37 Cr (primarily from sale of some properties).
-
Total Funds Generated: ₹411 Cr .
-
Debt Repaid: ₹245 Cr of long-term debt + ₹164 Cr in finance costs (interest) = ~₹410 Cr used for debt servicing.
Conclusion: Bharat Hotels used its strong operating cash flow and proceeds from asset sales to significantly reduce its debt burden, strengthening its balance sheet.
Short-Term Liquidity (As of March 31, 2024)
-
Current Assets: ~₹150 Cr (including ₹75 Cr cash & ₹25 Cr receivables)
-
Current Liabilities: ~₹278 Cr (including ₹80 Cr to creditors, ₹10 Cr to small enterprises, ₹25 Cr statutory dues)
Analysis: The current ratio indicates a tight short-term liquidity position (“mouth-to-mouth” operating status), a common characteristic in capital-intensive industries like hospitality post-heavy debt repayment.
Current Valuation & Share Price
-
Current Unlisted Share Price: Information not provided in the source. (Please check the Unlisted Network app/website for the latest price).
-
Outstanding Shares: Not specified in the source.
-
Revenue (FY24): ₹870 Cr
-
PAT (FY24): ₹84 Cr
-
Net Worth (Implied from Debt/Equity): Strong and improving.
Key Investment Highlights
-
Iconic Brand: The LaLiT is a well-recognized and trusted luxury hospitality brand in India.
-
Prime Portfolio: Owns and operates hotels in key business (Delhi, Mumbai, Bangalore) and leisure (Goa, Udaipur, Srinagar, Kerala) destinations.
-
Strong Recovery Story: Successfully navigated the COVID crisis, with revenue more than doubling in FY23 and PAT growing 68% in FY24.
-
Aggressive Debt Reduction: Significantly reduced long-term debt from ₹1,300 Cr to ₹1,019 Cr in FY24, using strong operating cash flow.
-
Diversified Revenue: Not just rooms; has 45+ successful F&B outlets with自家 brands (Kitty Su, Baluchi, OKO) that are destinations in themselves.
-
Clear Growth Pipeline: New properties planned in Ahmedabad, Mangalore, Dehradun, and expansion of The LaLiT Traveller brand.
-
Asset-Heavy Model: Owns prime real estate assets across India, providing significant underlying asset value.
-
Operational Efficiency: Improved EBITDA margins and strong cash flow generation demonstrate good management.
Risks to Consider
-
Cyclical Industry: Hospitality is highly sensitive to economic cycles, global events, and travel trends.
-
High Fixed Costs: The business has high fixed costs (staff, maintenance, utilities), which can pressure margins during downturns.
-
Significant Debt: Despite reduction, long-term debt remains high at over ₹1,000 Cr, requiring consistent cash flow for servicing.
-
Short-Term Liquidity: Current liabilities exceed current assets, indicating a tight working capital position.
-
Intense Competition: Faces competition from other luxury hotel chains (Taj, Oberoi, ITC, Marriott, Hyatt) and boutique hotels.
-
Geopolitical & Health Risks: Pandemics, terrorism, or regional conflicts can severely impact travel and tourism.
-
Unlisted Liquidity: As an unlisted company, shares are not traded on stock exchanges, and liquidity may be limited.
The Opportunity: Own a Stake in India’s Luxury Hospitality Icon
Bharat Hotels (The LaLiT) offers a unique opportunity to invest in a company that combines prime real estate assets, an iconic brand, and a strong financial turnaround story. With revenue and profitability firmly back on track and a clear focus on debt reduction, the company is well-positioned for future growth as India’s travel and tourism sector expands.
Ready to Add a Luxury Hospitality Leader to Your Portfolio?
Buy Unlisted Shares of Bharat Hotels Ltd (The LaLiT) exclusively through Unlisted Network.
Invest in a legacy of luxury and resilience.
Fundamentals
| Bharat Hotels Unlisted Shares Price | ₹ 345 | Market Cap (in cr.) | ₹ 2622 |
| Per Equity Share | Per Equity Share | P/E Ratio | 30.83 |
| Lot Size | 100 Shares | P/B Ratio | 2.75 |
| 52 Week High | ₹ 395 | Debt to Equity | 0.98 |
| 52 Week Low | ₹ 345 | ROE (%) | 9 |
| Depository | NSDL & CDSL | Book Value | 125.54 |
| PAN Number | AAACB1298E | Face Value | 10 |
| ISIN Number | INE466A01015 | Total Shares | 75991199 |
| CIN | U74899DL1981PLC011274 | ||
| RTA | KFin Technologies |
Financial
| P&L Statement | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Revenue | 309 | 800 | 862 | 901 |
| Cost of Material Consumed | 30 | 77 | 84 | 88 |
| Change in Inventory | 0.1 | 0 | 0 | -0.06 |
| Gross Margins | 90.26 | 90.38 | 90.26 | 90.24 |
| Employee Benefit Expenses | 50 | 92 | 112 | 129 |
| Other Expenses | 119 | 275 | 304 | 305 |
| EBITDA | 109.9 | 356 | 362 | 379.06 |
| OPM | 35.57 | 44.5 | 42 | 42.07 |
| Other Income | 5.7 | 30 | 39 | 16 |
| Finance Cost | 176 | 185 | 202 | 188 |
| D&A | 65 | 68 | 59 | 55 |
| EBIT | 44.9 | 288 | 303 | 324.06 |
| EBIT Margins | 14.53 | 36 | 35.15 | 35.97 |
| PBT | -125 | 134 | 141 | 152 |
| PBT Margins | -40.45 | 16.75 | 16.36 | 16.87 |
| Tax | -66 | 85 | 56 | 67 |
| PAT | -59 | 49 | 85 | 85 |
| NPM | -19.09 | 6.13 | 9.86 | 9.43 |
| EPS | -7.77 | 6.46 | 11.19 | 11.19 |
Financial Ratios |
2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Operating Profit Margin | 35.57 | 44.5 | 42 | 42.07 |
| Net Profit Margin | -19.09 | 6.13 | 9.86 | 9.43 |
| Earning Per Share (Diluted) | -7.77 | 6.46 | 11.19 | 11.19 |
| Assets | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Fixed Assets | 1277 | 1624 | 1593 | 1561 |
| CWIP | 302 | 286 | 291 | 288 |
| Investments | 0 | 0 | 0 | 0.03 |
| Trade Receivables | 19 | 37 | 26 | 20 |
| Inventory | 17 | 18 | 17 | 16 |
| Other Assets | 950 | 509 | 410 | 362.97 |
| Total Assets | 2565 | 2474 | 2337 | 2248 |
| Liabilities | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Share Capital | 75.9 | 75.9 | 75.99 | 75.99 |
| FV | 10 | 10 | 10 | 10 |
| Reserves | 726 | 699 | 785 | 868 |
| Borrowings | 1338 | 1347 | 1107 | 922 |
| Trade Payables | 77 | 82 | 89 | 108 |
| Other Liabilities | 348.1 | 270.1 | 280.01 | 274.01 |
| Total Liabilities | 2565 | 2474 | 2337 | 2248 |
| Cash-Flow Statement | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| PBT | -125 | 134 | 141 | 152 |
| OPBWC | 134 | 353 | 361 | 377.5 |
| Change in Receivables | 4.6 | -18 | 14 | 4 |
| Change in Inventories | 0.9 | -1 | 1 | 1.36 |
| Change in Payables | -7.5 | 1 | 15 | 18 |
| Other Changes | 2.7 | 3 | 12 | 0.14 |
| Working Capital Change | 0.7 | -15 | 42 | 23.5 |
| Cash Generated From Operations | 134.7 | 338 | 403 | 401 |
| Tax | 1 | -22 | -28 | -28.6 |
| Cash Flow From Operations | 135.7 | 316 | 375 | 372.4 |
| Purchase of PPE | -9 | -18 | -26 | -19.21 |
| Sale of PPE | 0.4 | 49 | 47 | 0.15 |
| Cash Flow From Investment | -27.6 | 33 | 37 | -7.6 |
| Borrowing | 76 | -182 | -245 | -30 |
| Dividend | 0 | -0.02 | -0.03 | -0.04 |
| Equity | 0 | 0 | 0 | 0 |
| Others From Financing | -152 | -187 | -176.97 | -347.96 |
| Cash Flow from Financing | -76 | -369.02 | -422 | -378 |
| Net Cash Generated | 32.1 | -20.02 | -10 | -13.2 |
| Cash at the Start | 20 | 69 | 50 | 40.2 |
| Cash at the End | 52.1 | 48.98 | 40 | 27 |
