Inox Leisure Ltd.

NSE: INOXLEISUR | BSE: 532706 | ISIN: INE312H01016 |Industry: Specialty Retail
|Expensive Performer
Durability score
60 /100
Valuation score
23.3 /100
Momentum score
40.3 /100
Market Capitalizati...
2,623.7 Cr.
AVG Broker Target
377.8
PE TTM Price to Ear...
21.2

Peer Group

StockCurrent Price RsPE TTM Price to EarningsMarket Capitalization in CrDividend yield 1yr %Net Profit Qtr CrNet Profit Annual Growth YoY %Operating Revenues Qtr CrRevenue Growth Qtr YoYPrice to Book Value
Inox Leisure Ltd. 255.6521.242623.740.0027.0116.42493.0118.813.50
Trent Ltd.
Market Leader
474.80107.2815778.410.2757.949.22767.1929.909.30
PVR Ltd.
Market Runner Up
1491.3544.696975.040.2717.7752.72880.3926.444.66
Vakrangee Ltd. 26.45140.702802.130.957.81-96.29126.78-87.471.08
Prabhat Telecoms (In.. 400.95-60.80429.270.00-3.1276.5714.06-76.9210.57
Praxis Home Retail L.. 57.65-2.90142.010.00-25.53-1252.97162.192.202.02
Cineline India Ltd. 36.7514.25102.900.000.46-6.547.0517.070.98
7NR Retail Ltd. 94.50-98.980.04-161.73--6.22
All values except ratios in INR(Crores)
IndicatorJun-2019Mar-2019Dec-2018Sep-2018Jun-2018Mar-2018Dec-2017Sep-2017Jun-2017Graph
Total Revenue Qtr cr 496.1 484.1 436.2 369.1 417.8 329.9 328.9 314.1 389.7
Operating Expenses Qtr Cr 342.9 382.3 349.6 320.5 331.4 281.6 279.6 267.5 312.1
Operating Profit Qtr Cr 150.1 96.5 83.5 44.8 83.5 42.1 46.3 43.8 75.3
Operating Profit Margin Qtr % 30.45% 20.16% 19.28% 12.26% 20.12% 13.0% 14.21% 14.06% 19.42%
Depreciation Qtr Cr 60.8 24.9 24.5 23.4 22.7 21.9 21.8 21.5 21.5
Interest Qtr Cr 50.9 3.8 6.2 6.8 6.9 7.1 7.3 7.3 7.2
Profit Before Tax Qtr Cr 41.5 68.2 55.9 18.4 56.7 10.7 20.3 17.8 48.9
Tax Qtr Cr 14.5 20.1 19.4 6.4 19.7 -47.0 7.1 6.2 16.8
Net Profit Qtr Cr 27.0 48.1 36.5 12.0 37.0 57.7 13.2 11.7 32.1
Basic EPS Qtr Rs 2.8 5.0 3.9 1.3 4.0 6.3 1.4 1.3 3.5
Net profit TTM Cr 123.5 133.5 143.1 119.9 119.6 114.7 57.2 47.7 37.6
Basic EPS TTM Rs 12.0 13.0 13.9 12.5 12.4 11.9 5.9 5.0 3.9
Quarterly Operating Revenues Qtr Cr Analysis
Operating Revenues Qtr Cr growth is lower than historical averages.
Quarterly Net Profit Qtr Cr Analysis
Net Profit Qtr Cr growth is lower than historical averages.
IndicatorJun-2019Mar-2019Dec-2018Sep-2018Jun-2018Mar-2018Dec-2017Sep-2017Jun-2017Graph
Total Revenue Qtr cr 496.1 484.1 436.2 369.1 417.8 329.9 328.9 314.1 389.7
Operating Expenses Qtr Cr 342.9 382.3 349.6 320.5 331.4 281.6 279.6 267.5 312.1
Operating Profit Qtr Cr 150.1 96.5 83.5 44.8 83.5 42.1 46.3 43.8 75.3
Operating Profit Margin Qtr % 30.45% 20.16% 19.28% 12.26% 20.12% 13.0% 14.21% 14.06% 19.43%
Depreciation Qtr Cr 60.8 24.9 24.5 23.4 22.7 21.9 21.8 21.5 21.5
Interest Qtr Cr 50.9 3.8 6.2 6.8 6.9 7.1 7.3 7.3 7.2
Profit Before Tax Qtr Cr 41.5 68.2 55.9 18.4 56.7 10.7 20.3 17.8 48.9
Tax Qtr Cr 14.5 20.1 19.4 6.4 19.7 -47.0 7.1 6.2 16.8
Net Profit Qtr Cr 27.0 48.1 36.5 12.0 37.0 57.7 13.2 11.7 32.1
Basic EPS Qtr Rs 2.8 5.0 3.9 1.3 4.0 6.3 1.4 1.3 3.5
Net profit TTM Cr 123.5 133.5 143.1 119.8 119.6 114.7 57.3 47.8 37.7
Basic EPS TTM Rs 12.0 13.0 13.9 12.5 12.4 11.9 6.0 5.0 3.9
Quarterly Operating Revenues Qtr Cr Analysis
Operating Revenues Qtr Cr growth is lower than historical averages.
Quarterly Net Profit Qtr Cr Analysis
Net Profit Qtr Cr growth is lower than historical averages.
All values except ratios in INR(Crores)
IndicatorTTMMar-2019Mar-2018Mar-2017Mar-2016Mar-2015Mar-2014Mar-2013Mar-2012Mar-2011Graph
Total Revenue Annual Cr 1,785.4 1,707.1 1,362.6 1,229.8 1,337.0 964.7 877.8 768.9 424.8 342.4
Operating Expenses Annual Cr 1,395.3 1,383.8 1,137.7 1,074.6 1,142.7 833.0 746.9 667.3 364.7 304.7
Operating Profit Annual in Cr 374.9 308.3 210.4 146.1 190.0 120.7 122.0 98.0 54.0 32.6
Operating Profit Margin Annual % 18.06% 15.44% 11.88% 14.21% 12.51% 13.89% 12.75% 12.72% 9.53%
Total Expenses Annual Cr 1,503.0 1,256.4 1,185.3 1,247.3 942.9 825.2 737.0 402.4 338.8
EBIDT Annual Cr 323.2 224.9 155.1 194.3 131.8 130.9 101.6 60.1 37.7
EBIDT margin Annual % 18.93% 16.5% 12.61% 14.53% 13.66% 14.91% 13.22% 14.14% 11.0%
Depreciation Cr 133.6 95.5 89.8 85.4 80.3 71.5 50.7 43.1 20.2 18.8
PAT Before ExtraOrdinary Items Annual Cr 133.5 114.6 30.5 77.6 24.8 36.9 18.4 10.3 7.0
Net Profit Annual Cr 123.5 133.5 114.6 30.5 77.6 24.8 36.9 18.4 10.3 7.0
Basic EPS Annual Rs 14.2 12.5 3.3 8.5 2.7 4.8 1.9 1.7 1.1
Annual Total Revenue Annual Cr Analysis
Total Revenue Annual Cr growth is higher than historical averages.
Average Total Revenue Annual Cr
1 Year:
1,707.08 Cr
3 Years:
1,433.14 Cr
5 Years:
1,320.23 Cr
7 Years:
1,178.26 Cr
Annual Net Profit Annual Cr Analysis
Net Profit Annual Cr growth is lower than historical averages.
Average Net Profit Annual Cr
1 Year:
133.47 Cr
3 Years:
92.86 Cr
5 Years:
76.2 Cr
7 Years:
62.34 Cr
Annual ROE Annual % Analysis
ROE Annual % is growing faster than historical averages.
Average ROE Annual %
1 Year:
17.11 %
3 Years:
13.24 %
5 Years:
11.3 %
7 Years:
9.97 %
IndicatorTTMMar-2019Mar-2018Mar-2017Mar-2016Mar-2015Mar-2012Mar-2011Graph
Total Revenue Annual Cr 1,785.5 1,707.1 1,362.6 1,229.8 1,168.4 1,025.1 652.9 376.0
Operating Expenses Annual Cr 1,395.3 1,383.8 1,137.7 1,074.6 971.5 894.0 572.0 339.5
Operating Profit Annual in Cr 374.9 308.3 210.4 146.1 189.1 122.8 72.9 30.8
Operating Profit Margin Annual % 18.06% 15.44% 11.88% 16.18% 11.98% 11.16% 8.2%
Total Expenses Annual Cr 1,503.0 1,256.4 1,185.3 1,075.1 1,008.5 633.8 378.6
EBIDT Annual Cr 323.3 224.9 155.2 196.9 131.0 81.0 36.5
EBIDT margin Annual % 18.94% 16.51% 12.62% 16.85% 12.78% 12.4% 9.7%
Depreciation Cr 133.6 95.5 89.8 85.4 79.1 75.8 37.6 22.9
PAT Before ExtraOrdinary Items Annual Cr 133.5 114.7 30.5 81.0 20.0 -1.5 3.1
Net Profit Annual Cr 123.5 133.5 114.7 30.5 81.0 20.0 -1.5 3.1
Basic EPS Annual Rs 14.2 12.5 3.3 8.8 2.2 0.7 0.8
Average Total Revenue Annual Cr
1 Year:
1,707.1 Cr
3 Years:
1,433.17 Cr
5 Years:
1,298.6 Cr
7 Years:
1,074.56 Cr
Average Net Profit Annual Cr
1 Year:
133.49 Cr
3 Years:
92.9 Cr
5 Years:
75.95 Cr
7 Years:
54.47 Cr
Average ROE Annual %
1 Year:
16.32 %
3 Years:
12.62 %
5 Years:
11.27 %
7 Years:
8.46 %
All values except ratios in INR(Crores)
IndicatorMar-2019Mar-2018Mar-2017Mar-2016Mar-2015Mar-2014Mar-2013Mar-2012Mar-2011Graph
Book Value Per Share Annual Rs 69.6 57.5 61.5 70.8 40.7 76.9 53.3 51.7
RoA Annual % 8.92% 2.66% 7.56% 2.23% 4.3% 1.85% 1.59% 1.17%
ROE Annual % 17.11% 5.51% 13.13% 3.63% 9.44% 3.89% 3.13% 2.18%
ROCE Annual % 13.36% 7.41% 9.42% 2.7% 5.57% 2.31% 1.84% 1.32%
Profitability Ratio
Liquidity Ratio
Valuation Ratio
Total Debt to Total Equity Annual 0.4 0.5 0.4 0.3 0.6 0.5 0.6 0.6
Annual Book Value Per Share Annual Rs Analysis
Book Value Per Share Annual Rs growth is higher than historical averages.
Average Book Value Per Share Annual Rs
1 Year:
69.64 Rs
3 Years:
65.58 Rs
5 Years:
65.8 Rs
7 Years:
63.8 Rs
Annual RoA Annual % Analysis
RoA Annual % is growing faster than historical averages.
Average RoA Annual %
1 Year:
8.92 %
3 Years:
6.83 %
5 Years:
6.06 %
7 Years:
5.21 %
IndicatorMar-2019Mar-2018Mar-2017Mar-2016Mar-2015Mar-2012Mar-2011Graph
Book Value Per Share Annual Rs 73.0 60.9 54.3 70.3 60.2 57.1
RoA Annual % 8.92% 2.67% 7.7% 1.78% 0.57% 0.64%
ROE Annual % 16.32% 5.23% 15.51% 2.96% 1.31% 1.58%
ROCE Annual % 13.36% 7.42% 9.7% 2.19% 0.7% 0.86%
Profitability Ratio
Liquidity Ratio
Valuation Ratio
Total Debt to Total Equity Annual 0.4 0.5 0.5 0.3 0.7 0.7
Average Book Value Per Share Annual Rs
1 Year:
73.03 Rs
3 Years:
68.97 Rs
5 Years:
66.31 Rs
7 Years:
64.12 Rs
Average RoA Annual %
1 Year:
8.92 %
3 Years:
6.84 %
5 Years:
6.0 %
7 Years:
4.46 %
All values except ratios in INR(Crores)
IndicatorMar-2019Mar-2018Mar-2017Mar-2016Mar-2015Mar-2014Mar-2013Mar-2012Mar-2011Graph
Total ShareHolders Funds Annual Cr 963.9 669.7 552.6 591.1 680.9 390.9 473.5 328.3 318.0
Minority Interest Liability Annual Cr
Total Non Current Liabilities Annual Cr 145.7 341.3 388.0 232.9 233.2 272.0 289.9 230.0 208.1
Total Current Liabilities Annual Cr 369.0 273.7 203.6 202.9 194.0 195.2 199.0 85.5 67.3
Total Capital Plus Liabilities Annual Cr 1,284.6 1,144.2 1,026.9 1,108.1 858.1 996.9 643.8 593.4
Fixed Assets Annual Cr 986.1 825.7 765.3 704.3 613.2 634.7 595.0 357.3 348.9
Total Non Current Assets Annual Cr 1,327.9 1,142.1 1,039.5 912.4 969.1 782.2 914.9 612.6 552.4
Total Current Assets Annual Cr 150.7 142.6 104.7 114.5 139.0 75.9 82.0 31.2 41.0
Total Assets Annual Cr 1,478.5 1,284.6 1,144.2 1,026.9 1,108.1 858.1 996.9 643.8 593.4
Contingent Liabilities plus Commitments Annual Cr 548.8 587.3 785.4 348.2 403.9 116.8 174.0 111.9
Bonus Equity Share Capital Annual Cr 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
Non Current Investments Unquoted BookValue Annual Cr 2.2 2.2 2.5 188.8 1.0 184.4 0.5 0.3
Current Investments Unquoted BookValue Annual Cr 12.1 10.4 15.1 6.4 2.7 0.1 0.0 0.0
Annual Long Term Debt To Equity Annual Analysis
Long Term Debt To Equity Annual growth is higher than historical averages.
Average Long Term Debt To Equity Annual
1 Year:
0.38
3 Years:
0.43
5 Years:
0.39
7 Years:
0.42
Annual Total Assets Annual Cr Analysis
Total Assets Annual Cr growth is higher than historical averages.
Average Total Assets Annual Cr
1 Year:
1,478.54 Cr
3 Years:
1,302.45 Cr
5 Years:
1,208.46 Cr
7 Years:
1,128.19 Cr
IndicatorMar-2019Mar-2018Mar-2017Mar-2016Mar-2015Mar-2012Mar-2011Graph
Total ShareHolders Funds Annual Cr 963.8 702.3 585.2 522.3 676.2 320.3 315.4
Minority Interest Liability Annual Cr 0.0 0.0 0.0 0.0 0.0 50.1 36.2
Total Non Current Liabilities Annual Cr 145.7 341.3 388.0 312.5 235.3 232.1 224.7
Total Current Liabilities Annual Cr 369.3 274.1 203.6 217.3 210.0 136.5 197.6
Total Capital Plus Liabilities Annual Cr 1,285.0 1,144.1 1,052.1 1,121.5 739.0 773.9
Fixed Assets Annual Cr 968.6 808.2 747.8 686.3 668.1 489.2 495.1