Indian Hotels Company Ltd
NSE:INDHOTEL

Watchlist Manager
Indian Hotels Company Ltd Logo
Indian Hotels Company Ltd
NSE:INDHOTEL
Watchlist
Price: 659.7 INR 0.06%
Market Cap: ₹939B

Income Statement

Earnings Waterfall
Indian Hotels Company Ltd

Income Statement
Indian Hotels Company Ltd

Rotate your device to view
Income Statement
Currency: INR
Mar-2002 Jun-2002 Sep-2002 Dec-2002 Mar-2003 Jun-2003 Sep-2003 Dec-2003 Mar-2004 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025 Dec-2025
Revenue
Interest Expense
1 051
0
0
0
1 014
0
0
0
890
0
0
0
2 486
0
0
0
2 049
0
0
1 988
0
0
0
2 062
0
0
0
3 685
0
0
0
3 084
0
0
0
2 599
0
0
0
1 887
0
0
0
3 380
0
0
0
3 944
0
0
0
4 001
0
0
0
2 305
0
0
0
2 126
0
0
0
0
0
0
0
Revenue
8 270
N/A
5 350
-35%
5 036
-6%
5 415
+8%
8 666
+60%
9 118
+5%
9 325
+2%
9 513
+2%
10 023
+5%
7 116
-29%
14 555
+105%
24 622
+69%
34 435
+40%
35 736
+4%
36 436
+2%
36 974
+1%
37 434
+1%
29 729
-21%
30 801
+4%
40 662
+32%
40 950
+1%
41 360
+1%
41 753
+1%
41 886
+0%
41 476
-1%
41 049
-1%
40 602
-1%
40 230
-1%
40 733
+1%
40 662
0%
40 361
-1%
40 206
0%
39 827
-1%
39 471
-1%
40 123
+2%
41 036
+2%
41 721
+2%
42 850
+3%
44 111
+3%
45 120
+2%
45 523
+1%
45 952
+1%
46 445
+1%
44 631
-4%
35 868
-20%
28 360
-21%
20 231
-29%
15 752
-22%
17 761
+13%
22 478
+27%
27 992
+25%
30 562
+9%
39 777
+30%
44 820
+13%
50 566
+13%
58 099
+15%
60 102
+3%
62 108
+3%
64 888
+4%
67 688
+4%
68 526
+1%
72 455
+6%
78 147
+8%
83 345
+7%
88 254
+6%
90 402
+2%
93 491
+3%
Gross Profit
Cost of Revenue
(6 713)
(1 158)
(1 080)
(1 132)
(2 485)
(1 762)
(1 792)
(1 803)
(2 626)
(1 667)
(3 447)
(5 687)
(9 621)
(7 635)
(7 902)
(8 105)
(10 753)
(6 863)
(7 018)
(14 043)
(9 594)
(9 675)
(9 707)
(14 417)
(9 513)
(9 289)
(9 073)
(14 796)
(8 861)
(7 580)
(6 179)
(13 971)
(3 621)
(3 625)
(3 727)
(14 056)
(3 827)
(3 872)
(3 946)
(13 460)
(3 989)
(3 962)
(3 946)
(11 760)
(2 948)
(2 318)
(1 706)
(5 470)
(1 627)
(2 037)
(2 451)
(8 428)
(3 331)
(3 733)
(4 164)
(14 795)
(4 844)
(4 938)
(5 065)
(16 841)
(5 197)
(5 814)
(6 787)
(21 846)
(8 676)
(9 018)
(9 282)
Gross Profit
1 557
N/A
4 192
+169%
3 956
-6%
4 283
+8%
6 181
+44%
7 356
+19%
7 532
+2%
7 710
+2%
7 397
-4%
5 450
-26%
11 108
+104%
18 934
+70%
24 814
+31%
28 101
+13%
28 533
+2%
28 869
+1%
26 680
-8%
22 866
-14%
23 783
+4%
26 619
+12%
31 355
+18%
31 686
+1%
32 047
+1%
27 470
-14%
31 962
+16%
31 761
-1%
31 529
-1%
25 434
-19%
31 872
+25%
33 082
+4%
34 182
+3%
26 235
-23%
36 207
+38%
35 846
-1%
36 396
+2%
26 979
-26%
37 894
+40%
38 977
+3%
40 166
+3%
31 660
-21%
41 535
+31%
41 990
+1%
42 499
+1%
32 871
-23%
32 920
+0%
26 041
-21%
18 525
-29%
10 282
-44%
16 134
+57%
20 441
+27%
25 541
+25%
22 135
-13%
36 447
+65%
41 087
+13%
46 402
+13%
43 304
-7%
55 258
+28%
57 170
+3%
59 823
+5%
50 846
-15%
63 329
+25%
66 642
+5%
71 361
+7%
61 499
-14%
79 578
+29%
81 384
+2%
84 209
+3%
Operating Income
Operating Expenses
(639)
(3 464)
(3 292)
(3 487)
(5 501)
(6 419)
(6 584)
(6 799)
(6 491)
(5 183)
(10 878)
(17 261)
(21 868)
(25 160)
(25 909)
(26 312)
(24 136)
(20 742)
(21 371)
(24 081)
(29 073)
(29 587)
(29 979)
(25 439)
(29 879)
(29 188)
(28 799)
(22 729)
(29 203)
(30 261)
(31 174)
(23 116)
(33 117)
(32 953)
(33 418)
(23 280)
(34 073)
(34 817)
(35 546)
(26 641)
(36 002)
(35 580)
(35 772)
(27 238)
(31 679)
(27 938)
(24 861)
(17 996)
(22 700)
(24 765)
(26 455)
(22 148)
(31 193)
(33 630)
(36 225)
(29 416)
(41 115)
(42 505)
(43 917)
(33 791)
(45 989)
(47 974)
(50 596)
(38 987)
(56 057)
(57 372)
(59 219)
Selling, General & Administrative
0
(1 339)
(1 247)
(1 274)
(4 855)
(2 321)
(2 366)
(2 476)
(5 826)
(2 609)
(5 408)
(8 515)
(19 317)
(11 998)
(12 373)
(12 438)
(21 252)
(9 788)
(10 160)
(19 789)
(13 951)
(14 171)
(14 461)
(21 268)
(14 481)
(14 437)
(14 259)
(18 703)
(14 487)
(14 290)
(14 034)
(18 912)
(13 412)
(13 337)
(13 400)
(19 117)
(13 659)
(13 882)
(14 265)
(22 292)
(14 826)
(14 990)
(15 048)
(22 127)
(13 638)
(12 029)
(10 546)
(13 162)
(9 028)
(9 773)
(10 480)
(17 025)
(12 612)
(13 588)
(14 707)
(24 042)
(16 513)
(17 155)
(17 597)
(27 878)
(18 370)
(19 190)
(20 298)
(32 281)
(22 878)
(23 564)
(24 184)
Depreciation & Amortization
(789)
(469)
(464)
(480)
(757)
(754)
(751)
(756)
(878)
(602)
(1 293)
(1 893)
(2 551)
(2 663)
(2 709)
(2 832)
(2 884)
(2 237)
(2 303)
(3 081)
(3 046)
(2 992)
(2 950)
(2 913)
(2 900)
(2 844)
(2 817)
(2 848)
(2 901)
(2 878)
(2 848)
(2 994)
(2 970)
(3 005)
(3 056)
(3 012)
(3 083)
(3 190)
(3 282)
(3 279)
(3 497)
(3 685)
(3 860)
(4 042)
(4 040)
(4 069)
(4 084)
(4 096)
(4 120)
(4 110)
(4 085)
(4 061)
(4 061)
(4 069)
(4 103)
(4 161)
(4 225)
(4 312)
(4 422)
(4 543)
(4 625)
(4 763)
(4 959)
(5 182)
(5 436)
(5 634)
(5 798)
Other Operating Expenses
150
(1 657)
(1 582)
(1 733)
111
(3 343)
(3 466)
(3 565)
213
(1 973)
(4 177)
(6 852)
0
(10 499)
(10 827)
(11 042)
0
(8 718)
(8 907)
(1 211)
(12 076)
(12 425)
(12 568)
(1 258)
(12 498)
(11 907)
(11 722)
(1 178)
(11 815)
(13 093)
(14 293)
(1 210)
(16 735)
(16 610)
(16 963)
(1 152)
(17 331)
(17 745)
(18 000)
(1 071)
(17 679)
(16 905)
(16 864)
(1 069)
(14 001)
(11 839)
(10 231)
(738)
(9 551)
(10 882)
(11 890)
(1 062)
(14 520)
(15 973)
(17 415)
(1 214)
(20 376)
(21 039)
(21 898)
(1 370)
(22 994)
(24 021)
(25 339)
(1 524)
(27 742)
(28 174)
(29 237)
Operating Income
918
N/A
728
-21%
664
-9%
796
+20%
680
-15%
937
+38%
948
+1%
912
-4%
906
-1%
266
-71%
230
-14%
1 674
+629%
2 946
+76%
2 941
0%
2 624
-11%
2 557
-3%
2 544
-1%
2 124
-17%
2 412
+14%
2 538
+5%
2 282
-10%
2 099
-8%
2 068
-1%
2 031
-2%
2 083
+3%
2 573
+24%
2 731
+6%
2 704
-1%
2 669
-1%
2 821
+6%
3 008
+7%
3 119
+4%
3 089
-1%
2 894
-6%
2 978
+3%
3 699
+24%
3 821
+3%
4 160
+9%
4 620
+11%
5 019
+9%
5 533
+10%
6 411
+16%
6 727
+5%
5 633
-16%
1 241
-78%
(1 896)
N/A
(6 336)
-234%
(7 714)
-22%
(6 566)
+15%
(4 324)
+34%
(914)
+79%
(13)
+99%
5 254
N/A
7 457
+42%
10 177
+36%
13 888
+36%
14 143
+2%
14 665
+4%
15 907
+8%
17 055
+7%
17 340
+2%
18 668
+8%
20 765
+11%
22 512
+8%
23 521
+4%
24 012
+2%
24 990
+4%
Pre-Tax Income
Interest Income Expense
(896)
(460)
(429)
(406)
(698)
(737)
(705)
(665)
(682)
(490)
(1 162)
(1 812)
(1 553)
(2 308)
(2 017)
(1 813)
(1 373)
(1 467)
(1 449)
(1 299)
(1 737)
(1 736)
(1 748)
(1 051)
(2 145)
(2 712)
(3 249)
(2 831)
(3 817)
(3 613)
(3 376)
(2 722)
(3 038)
(2 931)
(2 950)
(2 147)
(2 465)
(2 216)
(1 947)
(1 016)
(2 256)
(2 660)
(3 029)
(3 214)
(3 622)
(3 363)
(3 324)
(2 828)
(3 428)
(3 956)
(4 383)
(3 066)
(3 716)
(3 177)
(2 496)
(1 447)
(2 302)
(2 293)
(2 257)
(523)
(2 136)
1 006
1 014
3 043
943
(2 169)
(2 203)
Non-Reccuring Items
287
562
(304)
(340)
88
88
59
103
260
(3)
100
134
(129)
133
134
99
(4 304)
(7 942)
(8 032)
(5 548)
(5 528)
(1 856)
(1 938)
(3 529)
(3 679)
(4 008)
(3 957)
(827)
(1 743)
(803)
(593)
(108)
1 176
658
757
225
29
(448)
(226)
(345)
0
0
0
0
820
899
1 120
1 112
360
173
(150)
22
(138)
(28)
76
(87)
4
2
1
0
0
0
0
(26)
(26)
(26)
2 730
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
47
0
0
0
(44)
0
0
0
(42)
0
0
(24)
0
0
0
(12)
0
0
0
(26)
0
0
0
8
0
0
0
(8)
0
0
0
124
245
328
625
1 430
1 218
1 166
956
424
462
430
343
330
258
379
379
489
0
0
0
(24)
0
0
0
6
0
0
0
Total Other Income
0
0
0
0
199
0
0
0
274
129
398
603
255
718
662
588
258
536
419
212
583
515
777
237
1 067
1 184
1 138
67
877
654
560
9
504
518
582
74
679
721
667
235
809
772
691
107
659
937
1 093
511
889
721
728
146
1 220
1 230
1 581
104
1 731
1 838
1 659
147
1 796
1 961
2 149
245
2 455
2 648
2 644
Pre-Tax Income
310
N/A
830
+168%
(69)
N/A
50
N/A
270
+444%
288
+7%
302
+5%
350
+16%
805
+130%
(98)
N/A
(434)
-342%
599
N/A
1 476
+146%
1 483
+1%
1 403
-5%
1 431
+2%
(2 918)
N/A
(6 749)
-131%
(6 650)
+1%
(4 122)
+38%
(4 400)
-7%
(978)
+78%
(842)
+14%
(2 325)
-176%
(2 675)
-15%
(2 964)
-11%
(3 337)
-13%
(912)
+73%
(2 014)
-121%
(941)
+53%
(402)
+57%
306
N/A
1 732
+466%
1 139
-34%
1 366
+20%
1 843
+35%
2 065
+12%
2 217
+7%
3 114
+40%
4 017
+29%
4 331
+8%
4 850
+12%
5 014
+3%
3 955
-21%
316
-92%
(2 256)
N/A
(6 490)
-188%
(8 495)
-31%
(8 283)
+2%
(6 954)
+16%
(4 376)
+37%
(2 582)
+41%
2 878
N/A
5 862
+104%
9 717
+66%
12 946
+33%
13 576
+5%
14 211
+5%
15 308
+8%
16 655
+9%
17 001
+2%
21 635
+27%
23 928
+11%
25 781
+8%
26 894
+4%
24 465
-9%
28 160
+15%
Net Income
Tax Provision
(177)
(133)
(34)
(101)
(180)
(182)
(187)
(181)
(283)
(129)
(271)
(665)
(1 218)
(1 186)
(1 034)
(1 119)
(990)
(807)
(804)
(1 110)
(999)
(1 088)
(1 182)
(1 146)
(1 122)
(1 091)
(1 114)
(906)
(901)
(1 190)
(1 160)
(1 137)
(1 195)
(729)
(984)
(1 211)
(1 074)
(1 096)
(1 268)
(1 571)
(1 845)
(1 182)
(1 005)
(448)
421
(5)
1 116
1 553
1 310
995
456
358
(740)
(1 297)
(2 226)
(3 232)
(3 417)
(3 697)
(4 203)
(4 639)
(4 749)
(5 250)
(5 785)
(6 168)
(6 429)
(6 571)
(6 660)
Income from Continuing Operations
133
696
(103)
(52)
89
107
115
169
522
(227)
(705)
(67)
258
298
369
312
(3 908)
(7 556)
(7 454)
(5 231)
(5 398)
(2 066)
(2 023)
(3 471)
(3 797)
(4 055)
(4 451)
(1 818)
(2 914)
(2 130)
(1 562)
(832)
537
410
383
632
990
1 121
1 846
2 446
2 486
3 668
4 009
3 508
737
(2 261)
(5 375)
(6 942)
(6 973)
(5 960)
(3 920)
(2 224)
2 138
4 565
7 492
9 714
10 159
10 514
11 105
12 016
12 252
16 385
18 143
19 613
20 465
17 894
21 500
Income to Minority Interest
85
0
0
0
94
0
0
0
87
(52)
(106)
(253)
(384)
(412)
(525)
(455)
(409)
(212)
(222)
(175)
(185)
(176)
(215)
(310)
(342)
(357)
(308)
(279)
(184)
(149)
(148)
(176)
(127)
(83)
(55)
(27)
0
(19)
(54)
(93)
(148)
(131)
(149)
(93)
227
428
671
755
671
553
211
173
(178)
(362)
(371)
(502)
(530)
(570)
(612)
(712)
(694)
(855)
(1 107)
(1 305)
(1 517)
(1 569)
(1 577)
Equity Earnings Affiliates
0
0
0
0
97
0
0
0
111
57
107
106
156
34
(18)
(24)
14
39
45
(133)
(112)
(96)
(77)
(0)
(18)
(287)
(426)
(214)
(183)
250
477
376
403
177
325
403
420
833
683
515
434
1
91
130
(276)
(491)
(841)
(1 014)
(873)
(675)
(422)
(426)
37
215
364
814
921
1 060
1 203
1 287
1 292
1 197
994
768
608
533
546
Net Income (Common)
218
N/A
696
+219%
(103)
N/A
(52)
+50%
281
N/A
298
+6%
306
+3%
361
+18%
720
+100%
(223)
N/A
(703)
-216%
(213)
+70%
31
N/A
(80)
N/A
(175)
-117%
(167)
+4%
(4 302)
-2 478%
(7 729)
-80%
(7 631)
+1%
(5 539)
+27%
(5 696)
-3%
(2 338)
+59%
(2 315)
+1%
(3 781)
-63%
(4 157)
-10%
(4 699)
-13%
(5 185)
-10%
(2 311)
+55%
(3 281)
-42%
(2 029)
+38%
(1 233)
+39%
(632)
+49%
813
N/A
504
-38%
653
+30%
1 009
+55%
1 411
+40%
1 936
+37%
2 475
+28%
2 868
+16%
2 772
-3%
3 537
+28%
3 951
+12%
3 544
-10%
688
-81%
(2 325)
N/A
(5 545)
-139%
(7 201)
-30%
(7 175)
+0%
(6 081)
+15%
(4 132)
+32%
(2 477)
+40%
1 997
N/A
4 418
+121%
7 485
+69%
10 026
+34%
10 550
+5%
11 003
+4%
11 696
+6%
12 591
+8%
12 850
+2%
16 727
+30%
18 031
+8%
19 076
+6%
19 556
+3%
16 859
-14%
20 068
+19%
EPS (Diluted)
0.4
N/A
1.29
+223%
-0.19
N/A
-0.09
+53%
0.52
N/A
0.56
+8%
0.57
+2%
0.67
+18%
1.29
+93%
-0.26
N/A
-0.85
-227%
-0.27
+68%
0.04
N/A
-0.09
N/A
-0.19
-111%
-0.17
+11%
-4.9
-2 782%
-8.68
-77%
-8.58
+1%
-6.22
+28%
-6.4
-3%
-2.63
+59%
-2.6
+1%
-4.25
-63%
-4.67
-10%
-5.28
-13%
-5.83
-10%
-2.12
+64%
-3.01
-42%
-1.86
+38%
-1.13
+39%
-0.59
+48%
0.75
N/A
0.47
-37%
0.54
+15%
0.89
+65%
1.17
+31%
1.57
+34%
2.01
+28%
2.34
+16%
2.37
+1%
2.9
+22%
3.24
+12%
2.89
-11%
0.56
-81%
-1.89
N/A
-4.52
-139%
-5.87
-30%
-5.84
+1%
-4.95
+15%
-3.31
+33%
-1.97
+40%
1.39
N/A
3.12
+124%
5.26
+69%
7.06
+34%
7.43
+5%
7.77
+5%
8.24
+6%
8.86
+8%
9.05
+2%
11.73
+30%
12.67
+8%
13.4
+6%
13.73
+2%
11.84
-14%
14.1
+19%
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett