Oravel Stays Limited (OYO)_unlisted_shares-logo

Oravel Stays Limited (OYO) Unlisted Shares

868

₹ 23

About Oravel Stays Limited (OYO) Unlisted Shares

OYO (PRISM) is one of the world’s largest technology-enabled hospitality platforms, operating an asset-light hotel business model across 35+ countries through franchise, management and revenue-sharing partnerships. As of 9MFY26, the company operated 293,554 storefronts under 43 brands, spanning hotels, vacation homes and listings. OYO is transforming from a budget hotel aggregator into a full-stack hospitality and hotel technology platform through its PRISM technology, company-serviced hotels and premium brand expansion.

Global Hospitality Industry

The global hospitality industry includes hotels, resorts, vacation homes, serviced apartments and hospitality services, and was valued at US$11.3 trillion in CY25. The industry is projected to reach US$13.6 trillion by CY30, growing at a 3.7% CAGR, driven by rising travel demand and supported by the gradual shift from unorganised hotels to organised hospitality platforms.

Indian Hospitality Industry

The Indian hospitality industry was valued at ₹4.1 trillion in CY25 and is projected to reach ₹7.4 trillion by CY30, registering a 12.4% CAGR. With around 227,000 hotel storefronts and nearly 92% of hotels remaining unorganised, India offers a significant long-term opportunity for organised hotel chains and technology-enabled hospitality platforms such as OYO.

Business Profile

As of 9MFY26, OYO operated 293,554 storefronts, comprising 24,303 hotels, 124,668 vacation homes and 144,583 listings across 35+ countries under a portfolio of 43 hospitality brands. The business operates through three verticals—Hotels, Homes and Listings—with key brands including OYO, Sunday, Townhouse, Palette, Clubhouse, Belvilla, DanCenter, Motel 6, Studio 6, Checkmyguest and MadeComfy. In addition to accommodation services, OYO offers Weddingz, Workspaces, Tours & Events, Insurance Facilitation, Food & Beverage and other value-added hospitality services.

METRIC:

Storefront Portfolio

As of 9MFY26, OYO operated 293,554 storefronts, up from 231,529 in FY25, comprising 24,303 hotels, 1,573 India company-serviced hotels, 124,668 homes and 144,583 listings.

Storefronts by Category (9MFY26 vs FY25)

  • Hotels24,303 vs 22,628
  • India Company-Serviced Hotels1,573 vs 1,053
  • Homes124,668 vs 119,849
  • Listings144,583 vs 89,052

Storefronts by Geography (9MFY26 vs FY25)

  • India14,937 vs 13,484
  • United States2,087 vs 1,929
  • Europe269,251 vs 208,901
  • SEAME & International7,279 vs 7,215

The company’s storefront network has expanded at a 20%+ CAGR since FY23, led by strong growth in European listings, Indian hotels, and the expansion of its company-serviced hotel portfolio.

Gross Booking Value (GBV)

OYO’s Global Gross Booking Value (GBV) increased from ₹10,176 crore in FY23 to ₹22,946 crore in 9MFY26, driven by strong growth in hotel bookings, rapid expansion of company-serviced hotels and international business.

GBV by Category (9MFY26 vs FY25)

  • Hotels₹18,907 Cr vs ₹11,542 Cr
  • India Company-Serviced Hotels₹1,346 Cr vs ₹818 Cr
  • Homes₹3,896 Cr vs ₹4,562 Cr
  • Listings₹144 Cr vs ₹175 Cr
  • Global GBV₹22,946 Cr vs ₹16,279 Cr

GBV by Geography (9MFY26 vs FY25)

  • India₹2,732 Cr vs ₹3,512 Cr
  • United States₹12,023 Cr vs ₹4,713 Cr
  • Europe₹4,039 Cr vs ₹4,737 Cr
  • SEAME & International₹4,153 Cr vs ₹3,317 Cr

The Hotels segment remained the largest contributor to GBV, accounting for over 82% of total bookings in 9MFY26. Geographically, the United States emerged as OYO’s largest GBV market following the acquisition of G6 Hospitality (Motel 6 & Studio 6), while the rapid growth in India Company-Serviced Hotels highlights the company’s strategic shift towards a more managed hospitality platform.

Indian Business

India generated a Gross Booking Value (GBV) of ₹2,732 crore in 9MFY26, accounting for around 12% of OYO’s global GBV. The Indian business contributed ₹1,127 crore to operating revenue during the period, representing 16.2% of the company’s total revenue. While India remains OYO’s largest operating market by brand presence, the company’s revenue and GBV are increasingly diversified across international markets.

Company-Serviced Hotels

Since FY24, OYO has accelerated its transition from a franchise-led hotel aggregator to a managed hospitality platform through its Company-Serviced Hotels model, where hotel operations are managed by professional operators to improve service quality, occupancy and customer experience.

The contribution of Company-Serviced Hotels to India’s Gross Booking Value (GBV) increased from 2.6% in FY24 to 23.3% in FY25 and further to 49.3% in 9MFY26. During the same period, the number of India Company-Serviced Hotels expanded from 4 in FY23 to 1,573 in 9MFY26, highlighting OYO’s strategic shift towards a more operationally managed hospitality business.

Indian Business Revenue by Customer

  • Family, Leisure, Pilgrimage & Events39%
  • Corporate & Business18%
  • Others43%

The Indian customer mix is diversified across leisure, religious tourism, business travel and other travel segments, reducing dependence on any single customer category while benefiting from India’s growing domestic travel demand.

 

REVENUE :
OYO generated ₹6,941 crore of revenue from operations in 9MFY26, compared with ₹6,253 crore in FY25, representing a growth of approximately 11%.
Revenue Break-up (9MFY26 vs FY25)

  • Sale of Accommodation Services – 55% vs 61%
  • Commission from Bookings & Royalty Income – 32% vs 25%
  • Other Operational Revenue – 8% vs 7%
  • Rental Income – 2% vs 3%
  • Cancellation Income – 1% vs 1%
  • Value-added Services – 1% vs 0.3%
  • Sale of Tours, Packages & Events – 1% vs 1%
  • Food & Beverage – 0.4% vs 0.5%
  • Subscription Income – 0.1% vs 0.1%

Revenue Break-up by Geography (9MFY26 vs FY25)

  • United States27.1% vs 19.9%
  • Europe23.6% vs 26.5%
  • India16.2% vs 20.1%
  • United Kingdom5.4% vs 9.7%
  • Other Markets27.7% vs 23.9%

 

Financial Metrics

OYO continued to improve its profitability in 9MFY26, supported by operating leverage, a higher share of franchise and royalty income, and better cost efficiencies.

  • Revenue as % of GBV25% vs 38.41% (FY25)
  • Gross Profit as % of GBV44% vs 19.19%
  • EBITDA% of GBV 27% vs 5.86%
  • EBIT Margin62% vs 7.43%
  • PAT Margin78% vs 3.92%

Despite a decline in Revenue as a percentage of GBV, reflecting the company’s increasing shift towards an asset-light, franchise-led business model, profitability improved significantly. EBITDA, EBIT and PAT margins expanded on account of a better revenue mix, higher operating leverage and improved cost discipline.

 

Leverage Metrics

The company has significantly improved its leverage profile over the last few years, supported by higher profitability and debt reduction.

  • Net Leverage Ratio improved to 6x in 9MFY26 from 12.3x in FY23.
  • Debt Service Coverage Ratio (DSCR) improved to 1x from 0.38x over the same period, reflecting a stronger ability to service debt obligations.
  • Interest Coverage Ratio stood at 6x in 9MFY26, remaining below 1x, which continues to be a key monitorable risk despite the improvement in operating performance.

 

Key Acquisition – G6 Hospitality

In 2024, OYO acquired G6 Hospitality, the operator of Motel 6 and Studio 6 across the United States and Canada, for US$525 million. The acquisition marked OYO’s entry into the North American economy hotel segment and significantly strengthened its international presence. As of 9MFY26, G6 Hospitality contributed approximately 52% of OYO’s Global Gross Booking Value (GBV), making it the company’s largest business by booking value and a key driver of future growth.

 

IPO Details

The proposed OYO IPO comprises a fresh issue of equity shares worth up to ₹6,650 crore, with no Offer for Sale (OFS) by existing shareholders. The company intends to utilize ₹4,987 crore of the net proceeds towards the repayment and prepayment of borrowings, while the balance will be used for general corporate purposes. The OYO IPO date and OYO IPO price are yet to be announced, subject to regulatory approvals and market conditions.

Issue Structure

  • QIB50% (including Anchor Investors)
  • NII / HNI15%
  • Retail Investors35%
  • Employee Reservation – Separate from the net issue
» Read More....

Fundamentals

ORAVEL STAYS LIMITED (Oyo Unlisted Shares) ₹ 24 Market Cap (in cr.) ₹ 33631
Unlisted Shares Price Per Equity Share P/E Ratio 141.18
Lot Size 1000 Shares P/B Ratio 8.89
52 Week High ₹ 55 Debt to Equity 1.89
52 Week Low ₹ 24 ROE (%) 6.47
Depository NSDL & CDSL Book Value 2.7
PAN Number AABCO6063D Face Value 1
ISIN Number INE561T01021 Total Shares 14013110522
CIN U63090GJ2012PLC107088
RTA Link Intime

Financial

P&L Statement 2022 2023 2024 2025 2026
Revenue 4781 5464 5389 6253 6941
Cost of Material Consumed 0 0 0 0 0
Change in Inventory 0 0 0 0 0
Gross Margins 100 100 100 100 100
Employee Benefit Expenses 1862 1549 744 616 753
Other Expenses 4079 4289 3937 4601 5394
EBITDA -1160 -374 708 1036 2127
OPM -24.26 -6.84 13.14 16.57 30.65
Other Income 286 49 573 -83 225
Finance Cost 746 681 844 959 1089
D&A 299 280 200 484 793
EBIT -1459 -654 508 552 1335
EBIT Margins -30.52 -11.97 9.43 8.83 19.23
PBT -1919 -1286 236 -489 245
PBT Margins -40.14 -23.54 4.38 -7.82 3.53
Tax 23 0 6 -734 -503
PAT -1942 -1286 230 245 748
NPM -40.62 -23.54 4.27 3.92 10.78
EPS -14.63 -9.68 1.72 0.36 0.47
Financial Ratios
2022 2023 2024 2025 2026
Operating Profit Margin -24.26 -6.84 13.14 16.57 18.62
Net Profit Margin -40.62 -23.54 4.27 3.92 10.78
Earning Per Share (Diluted) -14.63 -9.68 1.72 0.36 0.47
Assets 2022 2023 2024 2025 2026
Fixed Assets 1605 1582 1490 4998 9543
CWIP 1 0 1.2 31 17
Investments 605 510 455 532 144
Trade Receivables 256 158 203 488 690
Inventory 0 0 0 0 0
Other Assets 5985 5682 4293.8 10646 8551
Total Assets 8452 7932 6443 16695 18944
Liabilities 2022 2023 2024 2025 2026
Share Capital 132.7 132.8 133.8 678.7 878
FV 1 1 1 1 10
Reserves 1311 449.7 767 3108 5273
Borrowings 4664 5071 3603 7144 7485
Trade Payables 1087 935 961 1240 1460
Other Liabilities 1257.3 1343.5 978.2 4524.3 3848
Total Liabilities 8452 7932 6443 16695 18944
Cash-Flow Statement 2022 2023 2024 2025 2026
PBT -1919 -1286 236 -489 245
OPBWC -575 264 815 1074 2012
Change in Receivables -128 192 5.5 -156 -222
Change in Inventories 8 0 0 0 0
Change in Payables -148 -330 -74.8 -282 297
Other Changes 23 49 -127.7 -287 -468
Working Capital Change -245 -89 -197 -725 -392
Cash Generated From Operations -820 175 618 349 1619
Tax -102 -33 -20 -28 -26
Cash Flow From Operations -922 142 598 321 1594
Purchase of PPE -72 -81 -36 -153 -30
Sale of PPE 5 6.4 2 2 0
Cash Flow From Investment -711 -109 1425 -4212 -935
Borrowing 1282 -53 -1661 3167 -131
Dividend 0 0 0 0 0
Equity 22.3 0.9 0.19 519.3 17
Others From Financing -600.8 -652.9 -752.19 473.7 -515
Cash Flow from Financing 703.5 -705 -2413 4160 -629
Net Cash Generated -929.5 -672 -390 269 30
Cash at the Start 2395 1430 796 408 686
Cash at the End 1465.5 758 406 677 739

Shareholding Pattern

Ritesh Agarwal
RA Hospitality Holdings (Cayman)
Others
Ritesh Agarwal
RA Hospitality Holdings (Cayman)
Others
Ritesh Agarwal —
RA Hospitality Holdings (Cayman)
Others
Ritesh Agarwal
RA Hospitality Holdings (Cayman)
Others

Promoters or Management

Name Designation Experience Linkedin Profile
Ritesh Agarwal Chairman & CEO 10yrs
unlisted-linkedin
Aditya Ghosh Executive Director 26yrs
unlisted-linkedin
Abhishek Gupta CFO 20yrs
unlisted-linkedin
Oravel Stays Limited (OYO) Unlisted Shares

    Oravel Stays Limited (OYO) Unlisted Shares