Sterling Holiday Resorts (India) Ltd.(Amalgamation) - Stock Valuation and Financial Performance

BSE: 523363 | NSE: STERLINHOL | Hotel, Resort & Restaurants | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Sterling Holi.Res(I)

M-Cap below 100cr DeciZen not available

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

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
2,255.6 Cr.
52-wk low:
233.1
52-wk high:
254.9

Is an attractive stock to invest in?

1. Is a good quality company?

Data is not available for this company.

2. Is undervalued or overvalued?

No data found

3. Is a good buy now?

No data found

10 Year X-Ray of Sterling Holi.Res(I):

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

Value Creation Index Colour Code Guide

Mar'05Mar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14TTM
ROCE % 2.9%0.8%-1.3%0.6%-11.5%-0.9%-13.3%-14%-6%-2.8%-

Growth Parameters

Growth Parameters Colour Code Guide

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

CAGR Colour Code Guide

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

Performance Ratio Colour Code Guide

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

Recent Performance Summary

No data to display

Return on Equity has declined versus last 3 years average to %

Sales growth has been subdued in last 3 years %

Net Profit has been subdued in last 3 years %

Sales growth is not so good in last 4 quarters at %

Latest Financials - Sterling Holiday Resorts (India) Ltd.(Amalgamation)

Standalone Consolidated
TTM EPS (₹) 0.1 0
TTM Sales (₹ Cr.) 161 172
BVPS (₹.) 26.7 26.4
Reserves (₹ Cr.) 151 148
P/BV 9.37 9.47
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 233.10 / 254.90
All Time Low / High (₹) 1.40 / 279.40
Market Cap (₹ Cr.) 2,256
Equity (₹ Cr.) 90.1
Face Value (₹) 10
Industry PE 60.3

Management X-Ray of Sterling Holi.Res(I):

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 (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Sterling Holi.Res(I)

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

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
Interest 16.856.044.743.822.9510.222.803.361.225.81
Depreciation 5.045.015.354.804.844.124.264.806.338.77
Exceptional Items 000000-4.29-5.871.54-6.62
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%

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
Minority Interest0000000000
Debt383.59335.38323.43260.86242.69225.80210.10223.47274.74272.21
Long Term Debt383.59335.38323.43260.86242.69225.80204.45216.59259.65264.12
Short Term Debt0000005.656.8715.098.09
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

Gross Block283.12293.61246.92280.06247.32251.45262.12268.45317.47341.13
Accumulated Depreciation54.4259.5363.3567.0969.2273.3577.6082.4087.2394.25
Net Fixed Assets228.71234.08183.56212.97178.09178.10184.52186.05230.24246.88
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 Assets104.44114.65122.8843.8428.5927.8634.4159.918478.04
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 000.2901.05-11.78008.88-8.88
Net Cash Flow -1.946.161.32-1.71-5.555.121.280.09-1.097.61
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 Days101315283043395091139
Inventory Days61065555556
Payable Days2,4201,8431,0751,2398991,6421,033650969985

Sterling Holiday Resorts (India) Ltd.(Amalgamation) Stock News

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

Company share prices are keep on changing according to the market conditions. The closing 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 01-Jan-1970 05:30 the market cap of Sterling Holi.Res(I) stood at ₹2,255.6.
The latest P/E ratio of Sterling Holi.Res(I) as of 01-Jan-1970 05:30 is 0.00.
The latest P/B ratio of Sterling Holi.Res(I) as of 01-Jan-1970 05:30 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 ₹161.1 ( Cr.) .

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.

Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.