TGB Banquets And Hotels Ltd - Stock Valuation and Financial Performance

BSE: 532845 | NSE: TGBHOTELS | Hotel, Resort & Restaurants | Small Cap

TGB Banquets Share Price

14.69 -0.77 -4.98%
as on 28-Mar'24 16:01

DeciZen - make an informed investing decision on TGB Banquets

M-Cap below 100cr DeciZen not available

TGB Banquets And Hotels stock performance -

mw4me loader
P/E Ratio (SA):
28.45
Market Cap:
43 Cr.
52-wk low:
7.9
52-wk high:
20.5

Is TGB Banquets And Hotels Ltd an attractive stock to invest in?

1. Is TGB Banquets And Hotels Ltd a good quality company?

Past 10 year’s financial track record analysis by Moneyworks4me indicates that TGB Banquets And Hotels Ltd is a below average quality company.

2. Is TGB Banquets And Hotels Ltd undervalued or overvalued?

The key valuation ratios of TGB Banquets And Hotels Ltd's currently when compared to its past seem to suggest it is in the Fair zone.

3. Is TGB Banquets And Hotels Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of TGB Banquets And Hotels Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of TGB Banquets:

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.
TGB Banquets And Hotels Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 6.4%1.9%-0.4%2.3%-1.4%-33.4%2%-3.8%-12.3%3.3%-
Value Creation
Index
-0.5-0.9-1.0-0.8-1.1-3.4-0.9-1.3-1.9-0.8-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 15614013613711980.833.614.826.838.436
Sales YoY Gr.--10.7%-2.3%0.3%-13.2%-32%-58.4%-56%81.1%43.3%-
Adj EPS 1-3.4-4.8-1.9-1.9-16.60.5-1.8-4.50.50.5
YoY Gr.--434.7%NANANANANA-468.8%NANA-
BVPS (₹) 49.645.540.752.553.835.435.832.92626.526.8
Adj Net
Profit
3-9.9-14.1-5.5-5.4-48.61.4-5.2-13.21.62
Cash Flow from Ops. 3912.731.631.5-55.5-2.2-3.3-0.3-42.44.9-
Debt/CF from Ops. 3.4103.53.3-0.2-5.2-4-39.3-0.21.9-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -14.5%-20.2%4.6%43.3%
Adj EPS -6.9%NA3.4%NA
BVPS-6.7%-13.2%-9.6%1.8%
Share Price -11.5% 5% 47.8% 77.2%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
2-7-11.1-4-3.5-37.21.3-5.2-15.322
Op. Profit
Mgn %
25.121.71719.1-14.6-42.3-43.7-14.4-3012.910.5
Net Profit
Mgn %
1.9-7.1-10.3-4-4.6-60.24.2-35.1-49.34.14.2
Debt to
Equity
0.910.90.70.10.10.10.10.10.1-
Working Cap
Days
2222803173344375741,0122,2421,4011,048506
Cash Conv.
Cycle
29627889119101-38-91-243282

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 2.00%

Sales growth has been subdued in last 3 years 4.55%

Net Profit has been subdued in last 3 years 3.36%

Sales growth is not so good in last 4 quarters at 4.48%

Latest Financials - TGB Banquets And Hotels Ltd.

Standalone Consolidated
TTM EPS (₹) 0.5 0.3
TTM Sales (₹ Cr.) 36.3 33.6
BVPS (₹.) 26.8 0
Reserves (₹ Cr.) 49 70
P/BV 0.55 0.00
PE 28.45 50.18
From the Market
52 Week Low / High (₹) 7.91 / 20.50
All Time Low / High (₹) 1.87 / 198.00
Market Cap (₹ Cr.) 43
Equity (₹ Cr.) 29.3
Face Value (₹) 10
Industry PE 59.7

Management X-Ray of TGB Banquets:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *66.7350.5831.4731.4731.4731.4731.4731.4731.4731.47
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of TGB Banquets

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales156.39139.69136.47136.86118.7480.8033.5814.7926.7838.38
Operating Expenses 118.73111.25114.93112.35141.31123.0149.1421.2845.0533.69
Manufacturing Costs21.9020.8722.2321.0221.6115.452.791.402.662.86
Material Costs37.0333.5235.6739.6337.4329.089.235.0910.6015.57
Employee Cost 18.7019.3019.6821.4928.0916.945.462.183.704.71
Other Costs 41.1037.5637.3630.2154.1961.5431.6612.6128.0910.56
Operating Profit 37.6728.4521.5424.51-22.57-42.21-15.56-6.49-18.284.68
Operating Profit Margin (%) 24.1%20.4%15.8%17.9%-19.0%-52.2%-46.3%-43.9%-68.3%12.2%
Other Income 1.952.152.252.804.490.3920.311.470.373.81
Interest 21.2921.4218.7215.753.421.541.281.341.861.87
Depreciation 12.8421.1120.5119.464.942.753.0623.635.18
Exceptional Items 000013.7000000
Profit Before Tax 5.49-11.93-15.44-7.90-12.75-46.100.42-8.36-23.391.44
Tax 3.64-0.73-0.20-1.28-13.298.14-0.44-0.12-3.010.08
Profit After Tax 1.85-11.21-15.24-6.620.54-54.250.86-8.25-20.371.36
PAT Margin (%) 1.2%-8.0%-11.2%-4.8%0.5%-67.1%2.6%-55.7%-76.1%3.6%
Adjusted EPS (₹)0.6-3.8-5.2-2.30.2-18.50.3-2.8-7.00.5
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 148.05134.69119.45156.75157.59103.67104.8796.3576.2077.59
Share Capital 29.2929.2929.2929.2929.2929.2929.2929.2929.2929.29
Reserves 118.76105.4090.16127.46128.3074.3975.5867.0746.9248.30
Minority Interest0000000000
Debt122109.0792.6473.8411.8010.9212.7411.298.659.13
Long Term Debt104.1989.9774.5555.704.723.825.734.341.931.93
Short Term Debt17.8119.0918.0918.157.087.097.016.966.727.20
Trade Payables20.3119.2319.2723.6623.6515.7913.5314.5011.908.76
Others Liabilities 77.5584.5197.66110.7451.0250.7933.6341.4636.0828.90
Total Liabilities 367.91347.49329.02365244.06181.16164.76163.61132.83124.37

Fixed Assets

Gross Block285.91289.48290.43334.48112.87114.64114.46114.4720.4814.96
Accumulated Depreciation49.8172.8793.36112.5434.8640.8343.6245.6200
Net Fixed Assets236.10216.61197.07221.9378.0173.8170.8468.8520.4814.96
CWIP 00.3800000000
Investments 5555555000
Inventories26.3230.0630.1029.8222.4416.383.803.894.263.97
Trade Receivables22.5625.7825.4438.9346.198.2610.6410.1511.018.55
Cash Equivalents 26.027.995.246.095.623.771.390.610.910.51
Others Assets51.9161.6766.1763.2286.8073.9573.0980.1196.1796.39
Total Assets 367.91347.49329.02365244.06181.16164.76163.61132.83124.37

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 38.9612.6631.6231.48-55.46-2.16-3.29-0.29-42.444.90
PBT 5.49-11.93-15.44-7.90-12.75-46.100.42-8.36-23.381.44
Adjustment 34.7443.474035.60-1.3634.42-8.778.0214.253.28
Changes in Working Capital 0.06-18.687.065.08-37.7715.295.710.16-32.580.53
Tax Paid -1.34-0.200-1.31-3.59-5.76-0.65-0.11-0.72-0.35
Cash Flow From Investing Activity -8.72-3.38-0.070.02149.840.260.331.6550.210.04
Capex -9.62-4.34-0.60-0.40152.69-0.830.031.2449.85-0.30
Net Investments 0000.28-3.010.770000
Others 0.890.960.530.150.170.310.290.410.360.33
Cash Flow From Financing Activity -19.42-27.31-34.30-28.58-94.850.050.58-2.13-7.47-5.35
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing -5.94-7.29-14.60-18.85-50.971.391.91-1.40-2.410
Interest Paid -21.18-21.31-18.70-15.70-3.19-1.39-1.24-1.14-1.05-0.87
Dividend Paid 0000000000
Others 7.711.29-15.96-40.690.05-0.080.40-4.01-4.48
Net Cash Flow 10.81-18.04-2.752.91-0.47-1.86-2.38-0.780.31-0.41
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)1.29-8.05-12.08-4.850.35-41.530.83-8.2-23.611.77
ROCE (%)9.723.531.343.23-4.38-31.31.46-6.22-22.323.86
Asset Turnover Ratio0.430.390.40.390.390.380.190.090.180.3
PAT to CFO Conversion(x)21.06N/AN/AN/A-102.7N/A-3.83N/AN/A3.6
Working Capital Days
Receivable Days4263688613112310325714493
Inventory Days607480808088110955639
Payable Days1822151971982312475791,005454242

TGB Banquets And Hotels Ltd Stock News

TGB Banquets And Hotels Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of TGB Banquets on 28-Mar-2024 16:01 is ₹14.69.
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 28-Mar-2024 16:01 the market cap of TGB Banquets stood at ₹43.02.
The latest P/E ratio of TGB Banquets as of 28-Mar-2024 16:01 is 28.45.
The latest P/B ratio of TGB Banquets as of 28-Mar-2024 16:01 is 0.55.
The 52-week high of TGB Banquets is ₹20.50 and the 52-week low is ₹7.91.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of TGB Banquets is ₹36.34 ( Cr.) .

About TGB Banquets And Hotels Ltd

The Company Bhagwati Banquets and Hotels Ltd was initially incorporated as Pvt Ltd Company on 1st November, 1999 and its name was Bhagwati Banquets Pvt Ltd. The Company was subsequently converted into public Limited Company and its name was changed to Bhagwati Banquets And Hotels Ltd (BBHL) on 13th April 2000. BBHL has been incorporated with the main object to carry on the business of banquet halls, marriage halls, party halls and plots, hotels, restaurants, catering and cafe, taveran, refreshment room, entertainments, amusements, club, bath, grounds and places of recreation, sports, picnic places and hotel related services. W.e.f 17th October 2005 its registered office was shifted from “73, white House, Panchvati, Ellisbridge, C.G Road, Ahmedabad-380006” to “Plot No 380, S.G. Highway, Bodakdev, Ahmedabad-380054”.

The Grand Bhagwati was created to provide convenient, smart & value for money services, when it was felt there is a need for hassle free one-stop shop for all banqueting needs. There was a dearth of a well-equipped hotel, so 'The Grand Bhagwati' took shape and all the dining areas are column-less making it more spacious, practical & convenient for large gatherings.

At present it operates and manages one Hotel under the name “The Grand Bhagwati” and a chain of Restaurants at various locations in Ahmedabad.

It has one 100% subsidiary named Lov Kush Properties Pvt Ltd, four group Companies namely TGB Foods Pvt Ltd, Bhagwati Caterers Pvt Ltd, Bhagwati Eateries Pvt Ltd and Rising Hotel Ltd (Formerly known as Akash Hotel Ltd)

Having garnered a vast experience in catering to the food & beverage needs of local clients over a period of 10 years 'The Grand Bhagwati' has become a name to reckon, in providing valuable services without compromising on set standards.

The group’s first venture was a genuine “Delhi chat” outlet at Ahmedabad in 1990. The TGB Group diversified into outdoor catering in the mid nineties and met with instant success on account of their mouth watering preparations in Punjabi and Chinese cuisine which became popular with the non-Gujarati clientele of Surat and Ahmedabad. With a view to cope up with the increased business which involved organizing catering at 5 to 6 locations simultaneously both at Ahmedabad and other towns like Baroda, Surat, Bhavnagar, Rajkot etc. and streamlining the operations, Bhagwati established a centralized kitchen (food factory) in 1998 at Changodar, about 15 kms from Ahmedabad city. This revolutionary concept was brought under the banner of Bhagwati Caterers Pvt Ltd which was incorporated on 03/10/1997.

The outdoor catering success led to a pioneering venture in indoor catering. The TGB group opened a hotel at Ahmedabad namely “The Grand Bhagwati”, a three star deluxe hotel located at the Sarkhej Gandhinagar Highway which started its operations from June 2002. While there are 37 rooms, a restaurant and a coffee shop, its core competency and facility is banqueting. It possesses three banquet halls which can hold 5400 persons on two shift basis, all in air-conditioned comfort. It has a large lounge and a captive, easy parking facility to match the size of its banquet facility.                                          

Milestone

  • 1999 - The company was incorporated under the name “Bhagwati Banquets (P) Ltd”
  • 2000 - Company was converted from private to public limited company and name of the company was changed to “Bhagwati Banquets And Hotels Limited”.
  • 2002 - The operations at unit “The Grand Bhagwati” commenced
  • 2003 - ISO Certification from KPMG
  • 2005 - i) Company took over the business M/s Bhagwati International, a partnership firm. Bhagwati International was engaged in the business of running restaurants and food court.
  • ii) Company took over the entire business of M/s TGB Resorts Karnavati, a partnership firm. M/s. TGB Resorts Karnavati was engaged in the business of maintaining rooms & restaurants at Karnavati Club Ltd
  • iii) Company has also took over the Assets and entire business of outdoor catering of Bhagwati Caterers Private Limited.
  • 2005 - “The Grand Bhagwati’ was accredited with three star certification by HRACC Govt of India
  • 2006 - Company purchased the 100% Equity Shares of M/s Lov Kush Properties Pvt. Ltd making it wholly owned subsidiary of the company
  • 2007- Bhagwati Banquets and Hotels has decided to launch its catering services in Mumbai. Until now, the food and catering services was provided by the Ahmedabad and Surat offices. Because of the recent surge in business opportunities and inquiries for such exclusive and professional catering services, the company has taken such a step. The company has already started looking for premises to kickstart the operations

Achievements and Awards

  • Emerging India Award-2006 as “THE MOST PROMISING SMALL ENTERPRISE OF THE YEAR” given by CNBC TV-18, ICICI Bank- powered by Crisil.
  • National Award for Excellence in Hotel Management to its promoter Mr. Narendra G Somani on 24th April 2005 by UNO 2005.
  • Certificate of honour by appreciating efforts towards excellence in building the future Ahmedabad and dedication in teaming up for THE GIHED MOTTO to the Hotel “The Grand Bhagwati” by Gujarat Institute of Housing and estate developers in 2005.
  • Certificate of honour to Mr. Narendra Somani as “Young Entrepreneur” for his exemplary Services, Achievements and Contributions in the fields of Hospitality/ Catering.
  • AMA-Zydus Cadila “The marketing man of the year award – 2006” to Mr. Narendra Somani – by Ahmedabad Management Association.
  • 2003 - ISO Certification from KPMG2005 - 'The Grand Bhagwati' was accredited with three star certification by HRACC Govt of India
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.