SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Silver Pearl Hospitality & Luxury Spaces Ltd (543536)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 543536 NSE: Hotel, Resort & Restaurants | Small Cap | Silver Pearl Hospit. Share Price

₹4.21 0.00 (0.00%)

As on 18-Jun'26 16:59

Silver Pearl Hospitality & Luxury Spaces Ltd (543536)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 543536 NSE: Hotel, Resort & Restaurants | Small Cap | Silver Pearl Hospit. Share Price

₹4.21 0.00 (0.00%)

As on 18-Jun'26 16:59

Key Metrics
Valuation Multiples
Market Cap
₹3 Cr.
Current Price
₹4.2
52-Week Low / High
₹4 / 11
TTM EPS
₹0.2
TTM Sales
₹0.6 Cr.
Book Value per Share
₹17.2
P/E Ratio
26.45
Industry PE
42.3
Price to Book (P/B)
0.24
Lower than its 5-year historical median
Price to Sales (P/S)
6.03
Lower than its 5-year historical median
EV/EBITDA
10.13
Lower than its 5-year historical median
Dividend Yield
0%
Profitability Efficiency
Return on Equity (ROE)
-1.23%
Underperforms industry median
Return on Capital Employed (ROCE)
-1.07%
Underperforms industry median
Return on Assets (ROA)
-1.21%
Operating Profit Margin
-18.7%
Net Profit Margin
-20.91%
Gross Profit Margin
3.5%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
-28.57%
Operating Profit Growth (1 Year)
-
-160%
Net Profit Growth (1 Year)
-
-270%
Asset Quality
Promoter Holding
27.27%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹6 Cr.
Equity
₹7.9 Cr.
Face Value
₹10
All Time Low / High
₹4.21 / 16.00

Silver Pearl Hospitality & Luxury Spaces stock performance

Key Ratios
mw4me loader

Check Before You Invest

M-Cap below 100cr DeciZen not available

Q.1 Is Silver Pearl Hospitality & Luxury Spaces Ltd a good quality company?
Silver Pearl Hospitality & Luxury Spaces Ltd is a quality company, based on a multi-year financial track record.

This assessment is based on company’s performance on Revenue growth, ROCE, Equity and Assets, key margin ratios, cash conversion cycle, and debt to cash flow from operations and how it compares with its long term averages.

We have analysed the performance of the company on the following:

  • How has it performed on generating Profits?

    By checking its Revenue growth, Gross, Operating and Net Margins compared to its last 5-year median.

  • How efficiently has it utilized Capital?

    By checking its ROCE, ROA, ROE and its Cash Conversion Cycle.

  • How is it managing its Debt?

    By checking its Debt to Equity and Cash Flow from Operations.

How does Silver Pearl Hospitality & Luxury Spaces Ltd performance compare with that of its Peers?
Q.1 Revenue growth of Silver Pearl Hospitality & Luxury Spaces Ltd vs industry peers?
Silver Pearl Hospitality & Luxury Spaces Ltd revenue CAGR is 22.50%, compared to the industry median CAGR of 3.58%, indicating faster growth and gaining its market share.
Q.1 Promoter shareholding and pledge status of Silver Pearl Hospitality & Luxury Spaces Ltd?
Promoters hold 27.27% of the Silver Pearl Hospitality & Luxury Spaces Ltd, with 0.00% of their stake pledged, indicating no pledge risk.
Q.1 Stock return of Silver Pearl Hospitality & Luxury Spaces Ltd over the last decade?
Over the last 3 year(s), the stock has delivered a CAGR of -15.04% based on the current price.

10 Year X-Ray :

Analysis of Financial Track Record (Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end)

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Silver Pearl Hospitality & Luxury Spaces Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 1%0.5%2.8%4.5%-0.4%0.8%-1.1%-
Value Creation
Index
-0.9-1.0-0.8-0.7-1.0-0.9-1.1-

Growth Parameters

Sales 0.10.30.20.50.91.10.81
Sales YoY Gr.-262.5%-37.9%150%100%24.4%-28.6%-
Adj EPS -16.40.10.40.4-00.1-0.20.2
YoY Gr.-NA600%11.4%-110.3%NA-261.5%-
BVPS (₹) 9.69.69.915.817.217.317.117.2
Adj Net
Profit
-1.6000.1-00.1-0.20
Cash Flow from Ops. -1.80.7-1.1-3.1-6.4-1.75.9-
Debt/CF from Ops. 00-1.40000-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales NA22.5%21.1%-28.6%
Adj EPS NA-233.2%-181.4%-261.5%
BVPSNA12.3%2.7%-1.2%
Share Price - - -18.9% -60.2%

Key Financial Parameters

Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
-168.10.53.54.1-0.30.8-1.20.9
Op. Profit
Mgn %
-2661.61.735.837-27.822.4-18.7NAN
Net Profit
Mgn %
-1864.91.617.924.8-3.19.3-20.922.8
Debt to
Equity
001.60000-
Working Cap
Days
060827842,0613,0383,3740
Cash Conv.
Cycle
0-2,225-3,43000000

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales0.080.290.180.450.901.120.80
Operating Expenses + 2.310.290.120.281.150.870.95
Manufacturing Costs00.050.010.090.150.120.16
Material Costs2.130.0300000
Employee Cost 0.070.080.040.080.270.340.33
Other Costs 0.100.130.080.110.730.400.45
Operating Profit -2.2200.070.17-0.250.25-0.15
Operating Profit Margin (%) -2,661.6%1.7%35.8%37.0%-27.8%22.4%-18.7%
Other Income + 2.24000.010.360.060.18
Exceptional Items 0000000
Interest 0000000
Depreciation 000.020.020.140.200.18
Profit Before Tax 0.0100.050.15-0.040.11-0.15
Tax 0-00.010.04-0.010.010.02
Profit After Tax 0.0100.030.12-0.030.10-0.17
PAT Margin (%) 7.2%1.6%17.9%26.0%-3.1%9.3%-20.9%
Adjusted EPS (₹)0.10.10.40.4-0.00.1-0.2
Dividend Payout Ratio (%)0%0%0%0%0%0%0%

Valuation of Silver Pearl Hospit. - Standalone

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund + 0.930.930.964.5013.4713.5813.41
Share Capital 0.380.380.382.857.857.857.85
Reserves 0.550.550.581.655.625.725.56
Debt +001.470000
Long Term Debt001.470000
Short Term Debt0000000
Minority Interest0000000
Trade Payables0.421.1800000
Others Liabilities 0.07-00.010.100.120.330.29
Total Liabilities 1.422.112.444.6013.5913.9013.70

Fixed Assets

Net Fixed Assets +1.351.7722.212.172.182.02
Gross Block1.361.772.022.262.362.572.58
Accumulated Depreciation0.010.010.030.050.190.390.56
CWIP 0000000
Investments 0.01000007.32
Inventories0.02000000
Trade Receivables0.01000000
Cash Equivalents 0.010.260.390.483.151.310.05
Others Assets 0.030.080.051.918.2710.424.31
Total Assets 1.422.112.444.6013.5913.9013.70

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity + -1.840.67-1.09-3.10-6.37-1.695.90
PBT 0.0100.050.15-0.040.11-0.15
Adjustment -2.23-00.020.020.010.14-0
Changes in Working Capital 0.390.67-1.14-3.26-6.3-1.96.05
Tax Paid -0-0-0.01-0.02-0.04-0.040
Cash Flow From Investing Activity + 1.72-0.41-0.25-0.23-0.10-0.21-7.33
Capex -0.69-0.42-0.25-0.23-0.10-0.21-0.01
Net Investments 0.1700000-7.32
Others 2.24000000
Cash Flow From Financing Activity + -0-01.463.439.130.060.18
Net Proceeds from Shares 0003.43900
Net Proceeds from Borrowing 001.470000
Interest Paid -0-0-00000
Dividend Paid 0000000
Others 00000.130.060.18
Net Cash Flow -0.120.250.130.092.67-1.84-1.25

Financial Ratio

PARTICULARSMar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)0.660.533.564.31-0.310.77-1.23
ROCE (%)0.980.542.84.49-0.390.84-1.07
Asset Turnover Ratio0.060.170.080.130.10.080.06
PAT to CFO Conversion(x)-184N/A-36.33-25.83N/A-16.9N/A
Working Capital Days
Receivable Days35000000
Inventory Days108000000
Payable Days72.70000000

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Silver Pearl Hospitality & Luxury Spaces Ltd FAQs

The current trading price of Silver Pearl Hospit. on 18-Jun-2026 16:59 is ₹4.21.

Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 17-Jun-2026 the market cap of Silver Pearl Hospit. stood at ₹3.31 Cr

The latest P/E ratio of Silver Pearl Hospit. as of 17-Jun-2026 is 26.45.

The latest P/B ratio of Silver Pearl Hospit. as of 17-Jun-2026 is 0.24.

The 52-week high of Silver Pearl Hospit. is ₹10.58 and the 52-week low is ₹4.21.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Silver Pearl Hospit. is ₹0.55 ( Cr.) .

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Silver Pearl Hospitality & Luxury Spaces Ltd is a below average quality company.

The key valuation ratios of Silver Pearl Hospitality & Luxury Spaces Ltd's currently when compared to its past seem to suggest it is in the Undervalued zone.

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Silver Pearl Hospitality & Luxury Spaces Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

About Silver Pearl Hospitality & Luxury Spaces Ltd

Silver Pearl Hospitality & Luxury Spaces was originally incorporated as a private limited company under the Companies Act, 1956 pursuant to a certificate of incorporation issued by the Registrar of Companies, West Bengal dated January 31, 2011 with the name ‘Silver Pearl Commercial Private Limited’. The Company was converted into to a public limited company and the name of the Company was changed to ‘Silver Pearl Commercial Limited’ by a special resolution passed on November 18, 2013. A fresh Certificate of Incorporation consequent upon conversion was issued on November 26, 2013 by the Registrar of Companies, West Bengal. Subsequently, the name of the Company was changed to “Silver Pearl Hospitality & Luxury Spaces Limited” vide fresh certificate of incorporation consequent upon change of name dated January 3, 2014 issued by the Registrar of Companies, West Bengal.

The company is a hospitality company and operate in the mid-priced hotel sector, consisting of the upper-midscale, midscale and economy hotel segment. Its current properties are located in Rakchham, Kinnaur, Himachal Pradesh. Rakchham village is located in Sangla Tehsil of Kinnaur district in Himachal Pradesh, India. Rakchham village is around 10 km from Chitkul and around 12 km from Sangla and is located between the two. Its first hotel property started operations in FY 19-20. It also operate a cafe at Rakchham. All its hotels, cafes and restaurants are operated under the brand name “Osiya”. It provide authentic hospitality and give its guests a localized and memorable experience. It also seek to cater to family as well as adventure loving guests and deliver differentiated yet superior service offerings, with a value-for-money proposition. Currently, it is operating with 36 rooms in 4 properties.

The company owns, manage, operate and market the hotels. It also operate restaurants and a cafe. The cafe has seating capacity for 100 people. It undertake its business through: (i) direct ownership of hotel properties, (ii) long-term lease or license arrangements for the land on which it construct its own hotels, (iii) long-term leases for existing hotels or home stays which are owned by third parties, and (iv) marketing agreements. Its business development, project management and execution process teams are involved in gathering relevant market data and assessing the potential of different locations. Its hotel operations team seeks to ensure standardized pre-opening and seamless day-to-day operations, at desired levels of service and cost efficiencies. It follow a dynamic pricing policy based on various factors including anticipated demand, market conditions, inflation, competition, the state of micro-markets in which it operate and the economy in general. It is registered with all major travel portals for online booking as these days most of the guests book through online portals.

Business area of the company

Silver Pearl Hospitality & Luxury Spaces is a hospitality company and operate in the mid-priced hotel sector, consisting of the upper-midscale, midscale and economy hotel segment. Its current properties are located in Rakchham, Kinnaur, Himachal Pradesh. Rakchham village is located in Sangla Tehsil of Kinnaur district in Himachal Pradesh, India.

Major Events and Milestones

  • 2011: Incorporation of the Company.
  • 2012: Purchase of a Holiday Home in Kolkata.
  • 2018: Initiated construction of cottages in association with Rajesh Kumar Negi, know as Osiya Rangooo Rakchham Retreat.
  • 2019: The company started operating Osiya Shoshla Cafe and Osiya Shambhu Lodge at Rakchham.
  • 2021: Commenced operating Osiya Rangnoo Rakchham Retreat.
  • 2022: Entered into MoU for purchase of hotel property at Goa.
You have 0 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through: