SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Sterling Holiday Resorts (India) Ltd.(Amalgamation) (STERLINHOL)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 523363 NSE: STERLINHOL Hotel, Resort & Restaurants | Small Cap | Sterling Holi.Res(I) Share Price

BSE Share Price
Not Listed

Sterling Holiday Resorts (India) Ltd.(Amalgamation) (STERLINHOL)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 523363 NSE: STERLINHOL Hotel, Resort & Restaurants | Small Cap | Sterling Holi.Res(I) Share Price

BSE Share Price
Not Listed
Key Metrics
Valuation Multiples
Market Cap
₹2,256 Cr.
Current Price
₹0
52-Week Low / High
₹233 / 255
TTM EPS
₹0.1
TTM Sales
₹161 Cr.
Book Value per Share
₹26.7
P/E Ratio
0.00
Industry PE
42.8
Price to Book (P/B)
9.37
Price to Sales (P/S)
14.00
EV/EBITDA
169.47
Dividend Yield
NAN%
Profitability Efficiency
Return on Equity (ROE)
-10.46%
Return on Capital Employed (ROCE)
-2.43%
Return on Assets (ROA)
-3.36%
Operating Profit Margin
-8.2%
Net Profit Margin
-13.49%
Gross Profit Margin
-0.8%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
20.36%
Operating Profit Growth (1 Year)
-
-
Net Profit Growth (1 Year)
-
-
Asset Quality
Promoter Holding
55.01%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹151 Cr.
Equity
₹90.1 Cr.
Face Value
₹10
All Time Low / High
₹1.40 / 279.40

Sterling Holiday Resorts (India) .(Amalgamation) stock performance

Key Ratios
mw4me loader

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.

Value Creation

Mar'05Mar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14TTM
ROCE % 4.9%1.6%1.3%1.2%-8.2%0.6%-11.6%-14.6%-6.3%-2.4%-

Growth Parameters

Sales 44.227.239.736.93130.738.367.5101121161
Sales YoY Gr.--38.3%45.6%-7.1%-15.8%-1.2%25%76.2%49.3%20.4%-
Adj EPS -0.6-0.6-2.7-0.3-9.8-2.1-7.3-6.8-3.1-1.90.1
YoY Gr.-NANANANANANANANANA-
BVPS (₹) -35.1-14.8-9-9.3-9.80-2.25.210.327.426.7
Adj Net
Profit
-1-1.4-7.6-0.9-31.8-9.5-35.6-40.8-21-16.81
Cash Flow from Ops. 54.116-42.46-67.1-6.7-26.8-28.8-22.1-9.6-
Debt/CF from Ops. 7.121-7.643.6-3.6-33.8-9-7.9-12.8-28.6-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales 11.9%31.4%46.9%20.4%
Adj EPS NANANANA
BVPSNANANA165.4%
Share Price - - - -

Key Financial Parameters

Mar'05Mar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14TTM
Return on
Equity %
6.469.3-59.3-6.5-578.7-79.1-183.8-101.8-26.6-9.60.4
Op. Profit
Mgn %
5.1-41.3-13.9-4.3-96-13.4-49.9-43-22.6-8.2-4.2
Net Profit
Mgn %
-2.3-5-19.2-2.4-102.4-30.8-93-60.5-20.8-13.90.7
Debt to
Equity
-6-9.1-12.9-10.1-7.61936.7-22.57.44.11.1-
Working Cap
Days
9711,4901,114859461384341310357388258
Cash Conv.
Cycle
-329-211-117-109-64-155-78-32671196

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'05Mar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14
Sales44.1827.2439.6736.8531.0230.6538.3067.50100.79121.31
Operating Expenses + 41.9738.5245.1738.4260.7934.7557.4096.50123.57131.22
Manufacturing Costs5.785.595.854.697.826.928.8912.5016.4618.59
Material Costs2.852.953.733.063.792.985.036.045.986.93
Employee Cost 6.309.691413.9717.9010.0324.4444.4353.5358.96
Other Costs 27.0520.2921.6016.6931.2814.8219.0433.5447.6146.75
Operating Profit 2.21-11.28-5.51-1.57-29.77-4.10-19.10-29.01-22.77-9.92
Operating Profit Margin (%) 5.0%-41.4%-13.9%-4.3%-96.0%-13.4%-49.9%-43.0%-22.6%-8.2%
Other Income + 18.6621.1314.889.6815.899.510.612.607.8914.75
Exceptional Items 000000-4.29-5.871.54-6.62
Interest 16.856.044.743.822.9510.222.803.361.225.81
Depreciation 5.045.015.354.804.844.124.264.806.338.77
Profit Before Tax -1.02-1.20-0.72-0.51-21.67-8.93-29.84-40.44-20.89-16.36
Tax 00.170.300.390.150.090.20000
Profit After Tax -1.02-1.37-1.02-0.90-21.82-9.02-30.04-40.44-20.89-16.36
PAT Margin (%) -2.3%-5.0%-2.6%-2.4%-70.3%-29.4%-78.4%-59.9%-20.7%-13.5%
Adjusted EPS (₹)-0.6-0.6-0.4-0.3-6.7-2.1-6.1-6.8-3.1-1.8
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Valuation of Sterling Holi.Res(I) - 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'05Mar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14

Equity and Liabilities

Shareholders Fund + -16.9110.1913.7312.83-10.9820.949.5050.4789.37262.69
Share Capital 18.2224.8427.8427.8432.4044.0548.9359.7067.7188.87
Reserves -35.13-14.65-14.11-15.01-43.38-23.12-39.43-9.2321.67173.83
Debt +383.59335.38323.43260.86242.69225.80210.10223.47274.74272.21
Long Term Debt383.59335.38323.43260.86242.69225.80204.45216.59259.65264.12
Short Term Debt0000005.656.8715.098.09
Minority Interest0000000000
Trade Payables18.9611.9610.9310.758.7318.469.9811.5320.1917.21
Others Liabilities 13.3855.7422.8874.6627.9913.2138.7330.7822.5915.51
Total Liabilities 399.02413.26370.96359.09268.43278.41268.31316.25406.89567.62

Fixed Assets

Net Fixed Assets +228.71234.08183.56212.97178.09178.10184.52186.05230.24246.88
Gross Block283.12293.61246.92280.06247.32251.45262.12268.45317.47341.13
Accumulated Depreciation54.4259.5363.3567.0969.2273.3577.6082.4087.2394.25
CWIP 63.0155.4752.8881.7148.4148.5635.3848.7454.1752.97
Investments 0009.789.7811.482.801.670.70121.10
Inventories0.720.720.600.510.420.340.611.091.812.14
Trade Receivables0.930.972.343.301.715.522.7615.8934.6257.51
Cash Equivalents 1.217.378.696.981.436.557.822.901.378.98
Others Assets 104.44114.65122.8843.8428.5927.8634.4159.918478.04
Total Assets 399.02413.26370.96359.09268.43278.41268.31316.25406.89567.62

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'05Mar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14
Cash Flow From Operating Activity + 54.0715.98-42.435.99-67.13-6.69-26.82-28.78-22.07-9.57
PBT -1.02-1.20-0.72-0.51-21.67-8.93-29.84-40.44-20.89-16.36
Adjustment 24.28-3.211.41-0.2618.3310.5616.7024.040.5212.46
Changes in Working Capital 30.8120.38-43.136.77-63.8-8.32-13.68-12.38-1.71-5.67
Tax Paid 0000000000
Cash Flow From Investing Activity + -22.07-2.8048.8848.0762.07-4.598.52-19.54-47.95-135.09
Capex -22.07-2.8548.88-1.0459.98-3.52-2.81-6.97-49.29-25.13
Net Investments 00.05000-1.70-1.102.161.04-120.16
Others 00049.112.090.6312.43-14.730.2910.20
Cash Flow From Financing Activity + -33.94-7.02-5.13-55.77-0.4916.3919.5848.4068.94152.27
Net Proceeds from Shares 0.5829.098.15015.9738.249.3785.4940.79187.93
Net Proceeds from Borrowing -9.27-15.31-8.76-56.13-14.67013.02-27.4120.49-20.97
Interest Paid -25.25-20.80-4.810.36-2.84-10.06-2.80-9.67-1.22-5.81
Dividend Paid 0000000000
Others -000.29-01.05-11.78008.88-8.88
Net Cash Flow -1.946.161.32-1.71-5.555.121.280.09-1.097.61

Financial Ratio

PARTICULARSMar'05Mar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14
Ratios
ROE (%)N/A000N/A00-401.01-41.5-10.46
ROCE (%)N/A1.561.341.24N/A0.57-11.64-14.58-6.25-2.43
Asset Turnover Ratio0.110.070.10.10.10.110.140.230.280.25
PAT to CFO Conversion(x)N/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
Working Capital Days
Receivable Days9.8012.8015.302829.504339.5050.4091.50138.60
Inventory Days6.109.606.105.505.504.504.504.605.205.90
Payable Days2,419.701,842.601,075.501,239.40898.801,642.101,032.50650968.50985.50

Management X-Ray

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 (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Sterling Holiday Resorts (India) Ltd.(Amalgamation) FAQs

The current trading price of Sterling Holi.Res(I) on 01-Jan-1970 05:30 is ₹0.00.

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 31-Dec-1969 the market cap of Sterling Holi.Res(I) stood at ₹2,255.6 Cr

The latest P/E ratio of Sterling Holi.Res(I) as of 31-Dec-1969 is 0.00.

The latest P/B ratio of Sterling Holi.Res(I) as of 31-Dec-1969 is 9.37.

The 52-week high of Sterling Holi.Res(I) is ₹254.9 and the 52-week low is ₹233.1.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Sterling Holi.Res(I) is ₹161 ( Cr.) .

Data is not available for this company.

No data found

No data found

About Sterling Holiday Resorts (India) Ltd.(Amalgamation)

Sterling Holiday Resorts (India) Ltd (SHRIL) was originally incorporated as a private limited company on May 22, 1986 under the name of Sterling Holiday Resorts (India) Private Limited. The company was converted into a public limited company as Sterling Holiday Resorts (India) Limited vide fresh certificate of incorporation dated December 11, 1989 issued by Registrar of Companies, Tamil Nadu.

SHRIL is in the business of developing and running holiday resorts, hotel, restaurants etc. It has holiday resorts at various cities including Ooty, Kodaikanal, Goa, Manali, Munnar, Puri, Darjeeling, Lonavala, Gangtok etc.

Sterling Holiday Resorts (India) Ltd. is the world’s largest timeshare selling company in the world and has 80,000 strong member base. Sterling Holiday is a leader in the promotion of this unique concept. Its success amongst people is clearly indicated as, more and more become members.

SHRL has branded its timeshare schemes as Happy Vistas, Heritage, Sterling Crown and Sterling Grand. In FY'97, the first heritage resort at Swamimalai was made operational under 'Inbound Tourism' aimed at the foreign tourist. SHRL's other activities include export of a variety of items.

Business area of the company:

The company offers holiday to its customers through its holiday exchange programme at lake resort in Kashmir, Beach resort at Goa and Hill resort at Lonavala. The company’s another resort at Kodaikanal consists of 100 apartments.

At present it offers 11 operational resorts to holiday in. Moreover one can holiday in over 3000 resorts spread across 80 countries through its international tie-up with Resort Condominiums International (RCI), India.

In 2011 Sterling Holiday inaugurated its 15th Resort - Woods n Spice in Thekkady, Kerala.

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: