Subscribe

SAMHI Hotels Limited (SAMHI.NS)

INR163.49 +3.77 (+2.36%)
IN NSE Consumer Cyclical Travel Lodging
Address 14th floor, Building 10C 122002
Gurugram, IN
CEO Ashish Jakhanwala
IPO 2023-09-22
ISIN INE08U801020

Explore sections of this company profile

Also trades on Bombay Stock Exchange · SAMHI.BO (INR) National Stock Exchange of India · SAMHI.NS (INR)
Description

SAMHI Hotels Limited is an Indian enterprise primarily engaged in hotel development and investment, also serving as a platform for hotel ownership and asset management. Its extensive collection of hotel properties is predominantly located in significant Indian urban centers, including the National Capital Region (NCR), Bengaluru, Hyderabad, New Delhi, Chennai, and Pune. These establishments operate under a variety of prominent hospitality brands, such as Courtyard By Marriott, Fairfield By Marriott, Four Points By Sheraton, Holiday Inn Express, Hyatt Regency, Renaissance Hotel, Sheraton, Caspia, and Caspia Pro. The company was founded in 2010 and maintains its corporate base in Gurugram, India.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
INR163.49 +3.77 (+2.36%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
1M
Beta
0.89
Float Shares
159.95M
Free Float %
72.0%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+4.58% +14.83% +4.69% +2.96% -5.99% -7.07% -11.90% +18.51% +18.51% +18.51% +18.51%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
163.49
DCF (Unlevered) 43.76 -73.2%
DCF (Levered) 26.17 -84.0%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 100% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 6 +1
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
1.56
Distress
Piotroski F-Score
5 / 9
Average
MOAT Score
6 / 10
Developing
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
3 / 5
Medium
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
2 / 5
Medium
P/E Score
4 / 5
High
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Travel Lodging: +6.0%
    +10.4% Q1'26: +8.2% (vs Q1'25)
  • EPS growth Travel Lodging: +9.2%
    +565.0% Q1'26: +775.1% (vs Q1'25)
  • FCF margin FCF growth · Travel Lodging: +22.6%
    +32.9% Q1'26: +20.6% (vs Q1'25)
  • EBIT margin Travel Lodging: +18.3%
    +24.4% Q1'26: +21.3% (vs Q1'25)
  • ROIC Travel Lodging: +5.5%
    +7.7% Q1'26: +7.4% (vs Q1'25)
  • Share dilution Travel Lodging: +0.0%
    -11.6% Q1'26: -11.7% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Travel Lodging: 1.63×
    4.30× Q1'26: 4.15× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (1.50) × ERP
WACC = 64% × Ke + 36% × Kd (9.2%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 44.49 Current price: 163.49
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Mar 2024
actual
Mar 2025
actual
Mar 2026
5 Rev. Ana.
3 EPS Ana.
Mar 2027
3 Rev. Ana.
3 EPS Ana.
Mar 2028
5 Rev. Ana.
3 EPS Ana.
Mar 2029
1 Rev. Ana.
1 EPS Ana.
Mar 2030
1 Rev. Ana.
1 EPS Ana.
Revenue
9.57B
est: 10.17B (-5.8%)
11.30B
est: 11.35B (-0.4%)
12.69B
12.57B – 12.84B
+11.8% YoY
14.30B
13.76B – 14.78B
+12.7% YoY
16.43B
15.81B – 17.27B
+14.8% YoY
17.66B
17.47B – 17.86B
+7.5% YoY
19.94B
19.19B – 20.79B
+12.9% YoY
EBITDA
1.97B
est: 2.56B (-22.9%)
4.06B
est: 2.86B (+42.2%)
3.19B
3.16B – 3.23B
+11.8% YoY
3.60B
3.46B – 3.72B
+12.7% YoY
4.14B
3.98B – 4.35B
+14.8% YoY
4.45B
4.40B – 4.50B
+7.5% YoY
5.02B
4.83B – 5.23B
+12.9% YoY
EBIT
839.43M
est: 1.00B (-16.3%)
2.89B
est: 1.12B (+158.6%)
1.25B
1.24B – 1.27B
+11.8% YoY
1.41B
1.36B – 1.46B
+12.7% YoY
1.62B
1.56B – 1.70B
+14.8% YoY
1.74B
1.72B – 1.76B
+7.5% YoY
1.97B
1.89B – 2.05B
+12.9% YoY
Net Income
-2.35B
855.00M
est: 842.28M (+1.5%)
1.47B
1.26B – 1.69B
+74.6% YoY
2.33B
2.10B – 2.57B
+58.6% YoY
3.00B
2.81B – 3.18B
+28.5% YoY
2.73B
2.59B – 2.88B
-9.1% YoY
5.35B
5.09B – 5.65B
+96.4% YoY
SGA
1.02B
est: 1.52B (-33.0%)
659.01M
est: 1.70B (-61.2%)
1.90B
1.88B – 1.92B
+11.8% YoY
2.14B
2.06B – 2.21B
+12.7% YoY
2.46B
2.37B – 2.59B
+14.8% YoY
2.64B
2.62B – 2.67B
+7.5% YoY
2.98B
2.87B – 3.11B
+12.9% YoY
EPS
-14.67
3.88
est: 4.25 (-8.7%)
7.66
6.36 – 8.54
+80.3% YoY
11.56
10.63 – 12.99
+50.9% YoY
15.20
14.24 – 16.12
+31.5% YoY
13.80
13.13 – 14.57
-9.2% YoY
27.10
25.77 – 28.61
+96.4% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-26 A 4/5 3/5 5/5 5/5 2/5 4/5 4/5
2026-05-25 A 4/5 3/5 5/5 5/5 2/5 4/5 4/5
2026-05-22 C 2/5 5/5 1/5 1/5 1/5 2/5 1/5
2026-05-21 C 2/5 5/5 1/5 1/5 1/5 2/5 1/5
2026-05-20 C 2/5 5/5 1/5 1/5 1/5 2/5 1/5
2026-05-19 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-05-18 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-05-15 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-05-14 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-05-13 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-05-12 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-05-11 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-05-08 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-05-07 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-05-06 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-05-05 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-05-04 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-04-30 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-04-29 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-04-28 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-04-27 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-04-24 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-04-23 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-04-22 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-04-21 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-04-20 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-04-17 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-04-16 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
5.89B
OE per share TTM
26.84
Owner's Yield
17.68%
Maintenance CapEx ratio
437.84%
Maint CapEx / Avg PPE
339.0%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 6 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 State Street SPDR S&P Emerging Markets Small Cap ETF EWX 0.02% 149.3K 0.65%
2 Dimensional - Emerging Markets Value ETF DFEV 0.01% 224.3K 0.46%
3 Dimensional - Emerging Markets ex China Core Equity ETF DEXC 0.01% 23.3K 0.56%
4 Dimensional World ex U.S. Core Equity 2 ETF DFAX 0.00% 320.5K 0.28%
5 Dimensional - Emerging Markets Core Equity 2 ETF DFEM 0.00% 64.3K 0.39%
6 Dimensional - Emerging Core Equity Market ETF DFAE 0.00% 63.6K 0.29%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
941.0K
Shares Outstanding
222.13M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Ashish Jakhanwala Co-Founder, Chairman, Chief Executive Officer & MD 54M male
Rajat Mehra Corporate Financial Controller & Chief Financial Officer 25M male
Manav Thadani Co-Founder & Non-Executive Director 800.0K male
Nakul Manaktala Vice President of Investments male
Palash Swarup Portfolio Director of Sales & Marketing male
Sangeeta Mohan Vice President of Asset Management female
Sanjay Jain Senior Director of Corporate Affairs, Company Secretary & Compliance Officer male
Anamika Chandola Ganesh Executive Assistant To Chief Executive Officer & Managing Director female
Tanya Chakravarty Lead-Legal Counsel & General Counsel female
Ayush Singhal Vice President of Finance male
Gyana Das Executive Vice President & Head of Investments male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend history

Earnings history

Earnings reports

Stock splits