Valuation Lemon Tree Hotels Limited

Stocks

Delayed NSE India S.E. Other stock markets 09:41:18 15/06/2026 am IST			5-day change	1st Jan Change
111.61 ^INR	+4.08%		+4.10%	-30.00%

09/06	Lemon Tree Hotels Appoints Chief Digital and Transformation Officer	MT
09/06	Lemon Tree Hotels Signs Franchise Agreement for New Property in Jaipur, India	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	29,171	50,019	61,086	1,03,278	1,01,681	84,910	-	-
Change	-	71.47%	22.13%	69.07%	-1.55%	-16.49%	-	-
Enterprise Value (EV) ¹	43,440	70,697	82,570	1,21,632	1,17,475	92,879	96,219	92,261
Change	-	62.75%	16.79%	47.31%	-3.42%	-20.94%	-3.82%	-4.11%
P/E Ratio	-23x	-57.1x	53.3x	69.4x	51.8x	35x	26.5x	21.2x
PBR	3.19x	6.03x	7.16x	10.7x	8.74x	5.71x	5.04x	4.13x
PEG	-	1.8x	-0x	2.3x	1.6x	2.2x	1.1x	0.9x
Capitalization / Revenue	11.6x	12.4x	6.99x	9.64x	7.91x	5.5x	5.24x	4.73x
EV / Revenue	17.3x	17.6x	9.45x	11.4x	9.13x	6.43x	5.94x	5.14x
EV / EBITDA	70.9x	52.8x	18.3x	23.2x	18.5x	13.9x	12.3x	10.2x
EV / EBIT	-93.9x	239x	23.2x	29.6x	23.7x	17.5x	15x	12.3x
EV / FCF	-148x	104x	37.1x	90.9x	26.4x	23x	17.6x	16.3x
FCF Yield	-0.68%	0.96%	2.7%	1.1%	3.79%	4.34%	5.68%	6.15%
Dividend per Share ²	-	-	-	-	-	0.7748	0.6494	0.7555
Rate of return	-	-	-	-	-	0.72%	0.61%	0.7%
EPS ²	-1.61	-1.11	1.45	1.88	2.48	2.87	4.047	5.048
Distribution rate	-	-	-	-	-	23.9%	16%	15%
Net sales ¹	2,517	4,022	8,741	10,711	12,861	14,445	16,191	17,963
EBITDA ¹	612.7	1,339	4,524	5,232	6,341	6,693	7,850	9,022
EBIT ¹	-462.8	295.7	3,557	4,111	4,948	5,305	6,417	7,521
Net income ¹	-1,271	-874.3	1,146	1,485	1,966	2,271	3,268	4,080
Net Debt ¹	14,269	20,677	21,484	18,354	15,794	13,361	11,310	7,351
Reference price ²	37.00	63.40	77.25	130.55	128.41	107.23	107.23	107.23
Nbr of stocks (in thousands)	7,88,412	7,88,948	7,90,760	7,91,098	7,91,848	7,91,848	-	-
Announcement Date	15/06/21	27/05/22	30/05/23	29/05/24	29/05/25	28/05/26	-	-

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
LEMON TREE HOTELS LIMITED	33.09x	6.84x	14.14x	0.72%	89Cr
MARRIOTT INTERNATIONAL, INC.	35.96x	4.43x	20.74x	0.7%	11TCr
HILTON WORLDWIDE HOLDINGS INC.	41.34x	7x	22.59x	0.17%	7.88TCr
INTERCONTINENTAL HOTELS GROUP PLC	28.72x	10.88x	19.63x	1.25%	2.48TCr
HYATT HOTELS CORPORATION	64.74x	3.11x	18.93x	0.3%	1.88TCr
ACCOR	20.85x	2.34x	10.76x	3.09%	1.23TCr
THE INDIAN HOTELS COMPANY LIMITED	42.69x	8.44x	24.69x	0.48%	1.02TCr
TRAVEL + LEISURE CO.	10.31x	1.9x	7.45x	3.27%	462.73Cr
HILTON GRAND VACATIONS INC.	9.98x	1.4x	6.46x	-.--%	405.04Cr
MINOR INTERNATIONAL	13.15x	1.31x	4.95x	3.23%	381.71Cr
Average	30.08x	4.77x	15.03x	1.32%	2.64TCr
Weighted average by Cap.	37.29x	5.64x	20.04x	0.74%