HS India Ltd (532145) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 532145 | NSE: | Hotel, Resort & Restaurants | Small Cap

HS India Share Price

12.54 0.04 0.32%
as on 05-Dec'25 14:26

HS India Ltd (532145) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 532145 | NSE: | Hotel, Resort & Restaurants | Small Cap

DeciZen - make an informed investing decision on HS India

Based on:

M-Cap below 100cr DeciZen not available

HS India stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
14.44
Market Cap:
20.3 Cr.
52-wk low:
11.2
52-wk high:
19.7

Is HS India Ltd an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray of HS India: Login to view analysis.

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.
HS India Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 9.3%9%8.8%9.7%7.9%0.5%6.2%6.3%6.9%7.1%-
Value Creation
Index
-0.3-0.4-0.4-0.3-0.4-1.0-0.6-0.6-0.5-0.5-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 22.322.826.828.925.910.3182425.626.926
Sales YoY Gr.-2.3%17.8%7.9%-10.5%-60.3%75.2%33%6.9%5.2%-
Adj EPS 0.70.71.21.10.8-0.90.70.60.80.90.9
YoY Gr.--9.7%80%-6.8%-28.4%-212.8%NA-4.5%28.1%6.1%-
BVPS (₹) 15.41617.218.317.516.717.418.118.919.619.8
Adj Net
Profit
1.21.11.91.81.3-1.41.111.31.41
Cash Flow from Ops. 6.58.16.34.62.70.53.633.12-
Debt/CF from Ops. 3.92.93.23.46.1406.576.38.1-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 2.1%0.8%14.3%5.2%
Adj EPS 2.1%2.2%9.1%6.1%
BVPS2.8%2.3%4.2%4.2%
Share Price 10.1% 22.4% 6.2% -29%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
4.84.17.16.14.3-5.23.93.64.54.54.4
Op. Profit
Mgn %
30.228.621.319.618.313.120.415.414.814.813.6
Net Profit
Mgn %
5.24.67.16.14.9-1464.35.25.25.4
Debt to
Equity
10.90.70.50.60.70.80.70.60.50.3
Working Cap
Days
393388330311361947548423413410248
Cash Conv.
Cycle
79310174733343231207

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - HS India Ltd.

Standalone Consolidated
TTM EPS (₹) 0.9 -
TTM Sales (₹ Cr.) 26.3 -
BVPS (₹.) 19.8 -
Reserves (₹ Cr.) 16 -
P/BV 0.63 -
PE 14.44 -
From the Market
52 Week Low / High (₹) 11.20 / 19.74
All Time Low / High (₹) 1.00 / 84.00
Market Cap (₹ Cr.) 20.3
Equity (₹ Cr.) 16.2
Face Value (₹) 10
Industry PE 52.1

Management X-Ray of HS India:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Valuation of HS India - Standalone Basis

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

Event Update

Login/Register to view analysis.

Analyst's Notes

data not found
No data found!

Key Ratios of HS India

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales22.2622.7726.8228.9425.9110.2818.0123.9525.5926.92
Operating Expenses 15.5416.2621.1123.2821.178.9314.3520.2721.8022.93
Manufacturing Costs4.624.575.515.824.330.962.613.9244.75
Material Costs5.235.036.046.775.903.164.545.416.176.55
Employee Cost 3.103.483.974.624.661.632.974.4855.74
Other Costs 2.603.195.596.076.293.194.226.476.635.90
Operating Profit 6.726.505.715.664.741.353.673.683.793.99
Operating Profit Margin (%) 30.2%28.6%21.3%19.6%18.3%13.1%20.4%15.3%14.8%14.8%
Other Income 0.630.610.620.610.410.220.510.670.780.36
Interest 3.312.912.492.052.201.731.851.941.811.56
Depreciation 2.512.612.111.721.601.361.111.121.120.90
Exceptional Items -0.0800.0400000-0.010
Profit Before Tax 1.451.601.762.511.35-1.531.211.281.631.90
Tax 0.340.55-0.170.740.09-0.090.130.250.300.48
Profit After Tax 1.111.051.931.771.26-1.441.081.041.331.41
PAT Margin (%) 5.0%4.6%7.2%6.1%4.9%-14.0%6.0%4.3%5.2%5.2%
Adjusted EPS (₹)0.70.71.21.10.8-0.90.70.60.80.9
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund 24.972627.9629.7228.4627.0828.2229.3130.6131.90
Share Capital 16.2416.2416.2416.2416.2416.2416.2416.2416.2416.24
Reserves 8.749.7611.7213.4912.2310.8411.9813.0714.3715.66
Minority Interest0000000000
Debt22.5018.9514.7811.3014.9118.9221.8518.0616.2112.53
Long Term Debt22.5018.9514.7811.3014.9118.9221.8517.5914.6112.53
Short Term Debt00000000.471.600
Trade Payables1.261.371.871.111.361.060.820.700.710.51
Others Liabilities 7.738.488.357.642.862.072.9344.324.87
Total Liabilities 56.4754.7952.9549.7747.5949.1453.8152.0751.8549.81

Fixed Assets

Gross Block38.3438.5438.4738.4738.5538.5538.8139.1739.3440.19
Accumulated Depreciation16.2018.8120.7322.4524.0425.4126.5127.6328.7529.61
Net Fixed Assets 22.1419.7317.7416.0214.5113.1412.3011.5410.5910.58
CWIP 00000000.120.180
Investments 5.845.845.845.842.692.692.692.692.692.69
Inventories1.130.980.680.730.630.660.710.860.790.93
Trade Receivables1.281.442.242.372.472.242.592.642.322.36
Cash Equivalents 4.085.244.783.183.926.4311.629.478.665.72
Others Assets 21.9921.5621.6821.6223.3723.9923.9024.7426.6127.53
Total Assets 56.4754.7952.9549.7747.5949.1453.8152.0751.8549.81

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity 6.478.056.274.642.670.493.642.983.072
PBT 1.451.601.762.511.35-1.531.211.281.631.90
Adjustment 5.905.484.583.753.763.2633.102.902.43
Changes in Working Capital -0.341.840.71-0.84-1.58-1.17-0.31-0.5-0.89-2.23
Tax Paid -0.54-0.87-0.78-0.78-0.87-0.06-0.26-0.90-0.57-0.10
Cash Flow From Investing Activity 0.18-0.20-0.080-0.080-0.26-0.48-0.24-0.71
Capex -0.46-0.20-0.080-0.080-0.26-0.48-0.24-0.71
Net Investments 0.74000000000
Others -0.10000000000
Cash Flow From Financing Activity -6.31-6.47-6.66-6.24-1.852.021.81-4.65-3.63-4.24
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing -3-3.60-4.20-3.483.614.012.93-4.26-2.98-2.08
Interest Paid -3.31-2.91-2.49-2.05-2.20-1.73-1.85-1.94-1.81-1.56
Dividend Paid 0000000000
Others 00.050.04-0.71-3.26-0.260.741.551.16-0.60
Net Cash Flow 0.341.39-0.46-1.600.742.515.19-2.15-0.80-2.95

Finance Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)4.544.127.146.134.34-5.173.923.64.454.52
ROCE (%)9.279.038.759.747.860.456.216.326.897.05
Asset Turnover Ratio0.390.410.50.560.530.210.350.450.490.53
PAT to CFO Conversion(x)5.837.673.252.622.12N/A3.372.872.311.42
Working Capital Days
Receivable Days15222529348449403532
Inventory Days1617119102314121212
Payable Days759598807614076514234

HS India Ltd Stock News

HS India Ltd FAQs

The current trading price of HS India on 05-Dec-2025 14:26 is ₹12.54.
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 04-Dec-2025 the market cap of HS India stood at ₹20.30.
The latest P/E ratio of HS India as of 04-Dec-2025 is 14.44.
The latest P/B ratio of HS India as of 04-Dec-2025 is 0.63.
The 52-week high of HS India is ₹19.74 and the 52-week low is ₹11.20.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of HS India is ₹26.29 ( Cr.) .

About HS India Ltd

H S India, formerly known as Hotel Silver Plaza, was incorporated as a private limited company in 1989. The company belongs to the Bansal group of companies, which is part of the Karishma group. The company set up a three star hotel named Hotel Lords Inn International, having 106 rooms at Surat.

H S India entered into a marketing franchise agreement of its hotel with Sarovar Park Plaza. The company is planning to expand by means of adding facilities of health club, coffee shop and executive room. The company has also decided to uplift and renovate hotel property.

To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.

×