Loading...

Mac Hotels

BSE:541973
Snowflake Description

Outstanding track record with excellent balance sheet.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
541973
BSE
₹396M
Market Cap
  1. Home
  2. IN
  3. Consumer Services
Company description

Mac Hotels Limited engages in owning, operating, and managing hotels, restaurants, and resorts in Goa, India. The last earnings update was 37 days ago. More info.


Add to Portfolio Compare Print
541973 Share Price and Events
7 Day Returns
9.4%
BSE:541973
-0.9%
IN Hospitality
0.5%
IN Market
1 Year Returns
-
BSE:541973
-15.6%
IN Hospitality
-2.1%
IN Market
541973 Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
Mac Hotels (541973) 9.4% 24.6% 21.9% - - -
IN Hospitality -0.9% -5.6% -16.4% -15.6% 15.2% 32.1%
IN Market 0.5% -2.2% -4.1% -2.1% 23.5% 34.2%
1 Year Return vs Industry and Market
  • No trading data on 541973.
  • No trading data on 541973.
Price Volatility
Industry
5yr Volatility vs Market

541973 Value

 Is Mac Hotels undervalued based on future cash flows and its price relative to the stock market?

Value is all about what a company is worth versus what price it is available for. If you went into a grocery store and all the bananas were on sale at half price, they could be considered undervalued.
INTRINSIC VALUE BASED ON FUTURE CASH FLOWS
  • It is not possible to calculate the future cash flow value for Mac Hotels. This is due to cash flow or dividend data being unavailable. The share price is ₹112.15.
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing when they are out of season, or how much your home is worth.

The amount the stock market is willing to pay for Mac Hotels's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are Mac Hotels's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
BSE:541973 PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2019-03-31) in INR ₹4.55
BSE:541973 Share Price ** BSE (2019-07-17) in INR ₹112.15
India Hospitality Industry PE Ratio Median Figure of 46 Publicly-Listed Hospitality Companies 21.6x
India Market PE Ratio Median Figure of 2,835 Publicly-Listed Companies 14.79x

* Trailing twelve months (TTM) annual GAAP earnings per share excluding extraordinary items.

** Primary Listing of Mac Hotels.

BSE:541973 PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= BSE:541973 Share Price ÷ EPS (both in INR)

= 112.15 ÷ 4.55

24.65x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Mac Hotels is overvalued based on earnings compared to the IN Hospitality industry average.
  • Mac Hotels is overvalued based on earnings compared to the India market.
Price based on expected Growth
Does Mac Hotels's expected growth come at a high price?
Raw Data
BSE:541973 PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section 24.65x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 0 Analysts
-22.3%per year
India Hospitality Industry PEG Ratio Median Figure of 12 Publicly-Listed Hospitality Companies 1.66x
India Market PEG Ratio Median Figure of 536 Publicly-Listed Companies 1.29x

*Line of best fit is calculated by linear regression .

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Unable to calculate PEG ratio for Mac Hotels, we can't assess if its growth is good value.
Price based on value of assets
What value do investors place on Mac Hotels's assets?
Raw Data
BSE:541973 PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2019-03-31) in INR ₹15.82
BSE:541973 Share Price * BSE (2019-07-17) in INR ₹112.15
India Hospitality Industry PB Ratio Median Figure of 66 Publicly-Listed Hospitality Companies 1.22x
India Market PB Ratio Median Figure of 3,670 Publicly-Listed Companies 0.95x
BSE:541973 PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= BSE:541973 Share Price ÷ Book Value per Share (both in INR)

= 112.15 ÷ 15.82

7.09x

* Primary Listing of Mac Hotels.

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Mac Hotels is overvalued based on assets compared to the IN Hospitality industry average.
X
Value checks
We assess Mac Hotels's value by looking at:
  1. Is the discounted cash flow value less than 20%, or 40% of the share price? (2 checks) ( Click here or on bar chart for details of DCF calculation. )
  2. Is the PE ratio less than the market average, and/ or less than the Hospitality industry average (and greater than 0)? (2 checks)
  3. Is the PEG ratio within a reasonable range (0 to 1)? (1 check)
  4. Is the PB ratio less than the Hospitality industry average (and greater than 0)? (1 check)
  5. Mac Hotels has a total score of 0/6, see the detailed checks below.

    Note: We use GAAP Earnings per Share in all our calculations including PE and PEG Ratio.

    Full details on the Value part of the Simply Wall St company analysis model.

541973 Future Performance

 How is Mac Hotels expected to perform in the next 1 to 3 years based on estimates from 0 analysts?

  • No analysts cover Mac Hotels, future earnings growth has been estimated based on fundamentals.
The future performance of a company is measured in the same way as past performance, by looking at estimated growth and how much profit it is expected to make.

Future estimates come from professional analysts. Just like forecasting the weather, they don’t always get it right!
Annual Growth Rate
-22.3%
Expected annual growth in earnings.
Earnings growth vs Low Risk Savings
Is Mac Hotels expected to grow at an attractive rate?
  • Mac Hotels's earnings are expected to decrease over the next 1-3 years, this is below the low risk savings rate of 7.6%.
Growth vs Market Checks
  • Mac Hotels's earnings are expected to decrease over the next 1-3 years, this is below the India market average.
  • Unable to compare Mac Hotels's revenue growth to the India market average as no estimate data is available.
Annual Growth Rates Comparison
Raw Data
BSE:541973 Future Growth Rates Data Sources
Data Point Source Value (per year)
BSE:541973 Future Earnings Growth Rate Line of Best Fit* through Consensus Estimate Earnings of 0 Analysts -22.3%
India Hospitality Industry Earnings Growth Rate Market Cap Weighted Average 20.4%
India Hospitality Industry Revenue Growth Rate Market Cap Weighted Average 11.2%
India Market Earnings Growth Rate Market Cap Weighted Average 16.9%
India Market Revenue Growth Rate Market Cap Weighted Average 9.8%

*Line of best fit is calculated by linear regression .

Industry and Market average data is calculated daily.

Learn more about our growth rate calculations in Simply Wall St’s analysis model.

Analysts growth expectations
Raw Data
BSE:541973 Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (3 months ago) See Below
Future Estimates Average of up to 0 Analyst Estimates (S&P Global) See Below
All numbers in INR Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
BSE:541973 Past Financials Data
Date (Data in INR Millions) Revenue Cash Flow Net Income *
2019-03-31 68 14
2018-03-31 41 7 4
2017-03-31 31 8 1

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • Mac Hotels's earnings are expected to decrease over the next 1-3 years, this is not considered high growth.
  • Unable to determine if Mac Hotels is high growth as no revenue estimate data is available.
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can be gauged below. We look back 3 years and see if they were any good at predicting what actually occurred. We also show the highest and lowest estimates looking forward to see if there is a wide range.
Raw Data
BSE:541973 Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (3 months ago) See Below
Future Estimates Average of up to 0 Analyst Estimates (S&P Global) See Below

All data from Mac Hotels Company Filings, last reported 3 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

BSE:541973 Past Financials Data
Date (Data in INR Millions) EPS *
2019-03-31 4.55
2018-03-31 1.36
2017-03-31 3.84

*GAAP earnings excluding extraordinary items.

Performance in 3 years
In the same way as past performance we look at the future estimated return (profit) compared to the available funds. We do this looking forward 3 years.
  • Unable to establish if Mac Hotels will efficiently use shareholders’ funds in the future without estimates of Return on Equity.
X
Future performance checks
We assess Mac Hotels's future performance by looking at:
  1. Is the annual earnings growth rate expected to beat the low risk savings rate, plus a premium to keep pace with inflation?
  2. Is the annual earnings growth rate expected to beat the average growth rate in earnings of the India market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the India market? (1 check)
  4. Is the annual earnings growth rate expected to be above 20%? (1 check)
  5. Is the annual revenue growth rate expected to be above 20%? (1 check)
  6. Is the Return on Equity in 3 years expected to be over 20%? (1 check)
Some of the above checks will fail if the company is expected to be loss making in the relevant year.
Mac Hotels has a total score of 0/6, see the detailed checks below.

Note 1: We use GAAP Net Income Excluding Exceptional Items for our Earnings in all our calculations.

Full details on the Future part of the Simply Wall St company analysis model.

541973 Past Performance

  How has Mac Hotels performed over the past 5 years?

The past performance of a company can be measured by how much growth it has experienced and how much profit it makes relative to the funds and assets it has available.
Past earnings growth
Below we compare Mac Hotels's growth in the last year to its industry (Hospitality).
Past Earnings growth analysis
We also check if the company has grown in the past 5 years, and whether it has maintained that growth in the year.
  • Mac Hotels has delivered over 20% year on year earnings growth in the past 5 years.
  • Mac Hotels's 1-year earnings growth exceeds its 5-year average (235.2% vs 58.6%)
  • Mac Hotels's earnings growth has exceeded the IN Hospitality industry average in the past year (235.2% vs 31.5%).
Earnings and Revenue History
Mac Hotels's revenue and profit over the past 5 years is shown below, any years where they have experienced a loss will show up in red.
Raw Data

All data from Mac Hotels Company Filings, last reported 3 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

BSE:541973 Past Revenue, Cash Flow and Net Income Data
Date (Data in INR Millions) Revenue Net Income * G+A Expenses R&D Expenses
2019-03-31 67.93 13.66
2018-03-31 41.10 4.08 4.01
2017-03-31 30.70 1.31 4.03
2016-03-31 18.34 0.84 3.70
2015-03-31 15.84 0.88 3.70
2014-03-31 13.70 0.88 3.23
2013-03-31 11.16 -0.13

*GAAP earnings excluding extraordinary items.

Performance last year
We want to ensure a company is making the most of what it has available. This is done by comparing the return (profit) to a company's available funds, assets and capital.
  • Mac Hotels has efficiently used shareholders’ funds last year (Return on Equity greater than 20%).
  • Mac Hotels used its assets more efficiently than the IN Hospitality industry average last year based on Return on Assets.
  • Mac Hotels has significantly improved its use of capital last year versus 3 years ago (Return on Capital Employed).
X
Past performance checks
We assess Mac Hotels's performance over the past 5 years by checking for:
  1. Has earnings increased in past 5 years? (1 check)
  2. Has the earnings growth in the last year exceeded that of the Hospitality industry? (1 check)
  3. Is the recent earnings growth over the last year higher than the average annual growth over the past 5 years? (1 check)
  4. Is the Return on Equity (ROE) higher than 20%? (1 check)
  5. Is the Return on Assets (ROA) above industry average? (1 check)
  6. Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent earnings report. Some checks require at least 3 or 5 years worth of data.
Mac Hotels has a total score of 6/6, see the detailed checks below.

Note: We use GAAP Net Income excluding extraordinary items in all our calculations.

Full details on the Past part of the Simply Wall St company analysis model.

541973 Health

 How is Mac Hotels's financial health and their level of debt?

A company's financial position is much like your own financial position, it includes everything you own (assets) and owe (liabilities).

The boxes below represent the relative size of what makes up Mac Hotels's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • Mac Hotels is able to meet its short term (1 year) commitments with its holdings of cash and other short term assets.
  • Mac Hotels's cash and other short term assets cover its long term commitments.
Balance sheet
This treemap shows a more detailed breakdown of Mac Hotels's finances. If any of them are yellow this indicates they may be out of proportion and red means they relate to one of the checks below.
Assets
Liabilities and shares
The 'shares' portion represents any funds contributed by the owners (shareholders) and any profits.
  • High level of physical assets or inventory.
  • Debt is covered by short term assets, assets are 1.6x debt.
Historical Debt
Nearly all companies have debt. Debt in itself isn’t bad, however if the debt is too high, or the company can’t afford to pay the interest on its debts this may have impacts in the future.

The graphic below shows equity (available funds) and debt, we ideally want to see the red area (debt) decreasing.

If there is any debt we look at the companies capability to repay it, and whether the level has increased over the past 5 years.
Raw Data

All data from Mac Hotels Company Filings, last reported 3 months ago.

BSE:541973 Past Debt and Equity Data
Date (Data in INR Millions) Total Equity Total Debt Cash & Short Term Investments
2019-03-31 47.51 24.81 0.50
2018-03-31 34.30 20.81 3.89
2017-03-31 30.22 18.84 1.20
2016-03-31 2.17 19.45 1.43
2015-03-31 1.33 15.91 1.16
2014-03-31 0.45 17.85 0.92
2013-03-31 -0.43 17.71 1.25
  • Mac Hotels's level of debt (52.2%) compared to net worth is high (greater than 40%).
  • The level of debt compared to net worth has been reduced over the past 5 years (3936.4% vs 52.2% today).
  • Debt is well covered by operating cash flow (26.5%, greater than 20% of total debt).
  • Interest payments on debt are well covered by earnings (EBIT is 8.6x coverage).
X
Financial health checks
We assess Mac Hotels's financial health by checking for:
  1. Are short term assets greater than short term liabilities? (1 check)
  2. Are short term assets greater than long term liabilities? (1 check)
  3. Has the debt to equity ratio increased in the past 5 years? (1 check)
  4. Is the debt to equity ratio over 40%? (1 check)
  5. Is the debt covered by operating cash flow? (1 check)
  6. Are earnings greater than 5x the interest on debt (if company pays interest at all)? (1 check)
  7. Mac Hotels has a total score of 5/6, see the detailed checks below.
For companies that are loss making and have been so on average in the past we replace the last 2 checks with:
  1. Does cash and short term investments cover stable operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)
  2. Does cash and short term investments cover growing operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)


Full details on the Health part of the Simply Wall St company analysis model.

541973 Dividends

 What is Mac Hotels's current dividend yield, its reliability and sustainability?

Dividends are regular cash payments to you from the company, similar to a bank paying you interest on a savings account.
Annual Dividend Income
Dividend payments
0.45%
Current annual income from Mac Hotels dividends.
If you bought ₹2,000 of Mac Hotels shares you are expected to receive ₹9 in your first year as a dividend.
Dividend Amount
Here we look how much dividend is being paid, if any. Is it above what you can get in a savings account? It is up there with the best dividend paying companies?
  • Mac Hotels's pays a lower dividend yield than the bottom 25% of dividend payers in India (0.56%).
  • Mac Hotels's dividend is below the markets top 25% of dividend payers in India (2.19%).
Annualized Historical and Future Dividends
It is important to see if the dividend for a company is stable, and not wildly increasing/decreasing each year. This graph shows you the historical rate to count toward your assessment of the stock.

We also check to see if the dividend has increased in the past 10 years.
Raw Data
BSE:541973 Annualized Past and Future Dividends
Data Point Source Value
Past Annualized Dividend Yield S&P Global Market Data See Below
Past Dividends per Share Company Filings/ Annualized Dividend Payments See Below
Future Dividends per Share Estimates Average of up to 0 Analyst Estimates (S&P Global) See Below
India Hospitality Industry Average Dividend Yield Market Cap Weighted Average of 28 Stocks 0.5%
India Market Average Dividend Yield Market Cap Weighted Average of 1446 Stocks 1.4%
India Minimum Threshold Dividend Yield 10th Percentile 0.3%
India Bottom 25% Dividend Yield 25th Percentile 0.6%
India Top 25% Dividend Yield 75th Percentile 2.2%

Industry and Market average data is calculated daily.

Note all dividend per share amounts are annualized and not quarterly or other period.

BSE:541973 Past Annualized Dividends Data
Date (Data in ₹) Dividend per share (annual) Avg. Yield (%)
2019-04-26 0.500 0.518

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • It is too early to tell whether Mac Hotels has stable dividend payments.
  • Mac Hotels only just started paying a dividend, it is too early to tell if payments are increasing.
Current Payout to shareholders
What portion of Mac Hotels's earnings are paid to the shareholders as a dividend.
  • Unable to calculate sustainability of dividends as Mac Hotels has not reported any payouts.
Future Payout to shareholders
  • Insufficient estimate data to determine if a dividend will be paid in 3 years and that it will be sustainable.
X
Income/ dividend checks
We assess Mac Hotels's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 0.3%) - if not then the rest of the checks are ignored.
  2. Is current dividend yield above the bottom 25% of dividend payers? (1 check)
  3. Is current dividend yield above the top 25% of dividend payers? (1 check)
  4. Have they paid a dividend for 10 years, and during this period has the dividend been volatile (drop of more than 25%)? (1 check)
  5. If they have paid a dividend for 10 years has it increased in this time? (1 check)
  6. How sustainable is the dividend, can Mac Hotels afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. Mac Hotels has a total score of 0/6, see the detailed checks below.


Full details on the Dividends part of the Simply Wall St company analysis model.

541973 Management

 What is the CEO of Mac Hotels's salary, the management and board of directors tenure and is there insider trading?

Management is one of the most important areas of a company. We look at unreasonable CEO compensation, how long the team and board of directors have been around for and insider trading.
CEO
Edgar Maximiano Do Cotta
COMPENSATION ₹0
AGE 50
TENURE AS CEO 1.8 years
CEO Bio

Mr. Edgar Maximiano Do Rosario Cotta has been Managing Director at Mac Hotels Limited since September 05, 2017. Mr. Cotta has nearly three decades of experience. He is the promoter of Mac Hotels Limited and Hotel Miramar Comfort Private Limited. He serves as Director at Mac Hotels Limited and Hotel Miramar Comfort Private Limited.

CEO Compensation
  • Insufficient data for Edgar Maximiano Do to compare compensation growth.
  • Edgar Maximiano Do's remuneration is lower than average for companies of similar size in India.
Management Team

Edwin Cotta

TITLE
Chairman
AGE
50

Edgar Maximiano Do Cotta

TITLE
MD & Director
AGE
50
TENURE
1.8 yrs

Jose De Cotta

TITLE
Chief Financial Officer
AGE
60
TENURE
1.8 yrs
Board of Directors Tenure

Average tenure and age of the Mac Hotels board of directors in years:

2.1
Average Tenure
56
Average Age
  • The average tenure for the Mac Hotels board of directors is less than 3 years, this suggests a new board.
Board of Directors

Edwin Cotta

TITLE
Chairman
AGE
50

Edgar Maximiano Do Cotta

TITLE
MD & Director
AGE
50
TENURE
1.8 yrs

Ephrem Mendanha

TITLE
Independent Director
AGE
67
TENURE
2.3 yrs

Blaise Costabir

TITLE
Independent Director
AGE
56
TENURE
1.9 yrs

Ingrid Cotta

TITLE
Non Executive Director
AGE
64
TENURE
2.3 yrs
Who owns this company?
Recent Insider Trading
  • No 3 month individual insider trading information.
Recent Insider Transactions
Announced Type Name Entity Role Start End Shares Max Price (₹) Value (₹)
X
Management checks
We assess Mac Hotels's management by checking for:
  1. Is the CEO's compensation unreasonable compared to market cap? (1 check)
  2. Has the CEO's compensation increased more than 20% whilst the EPS is down more then 20%? (1 check)
  3. Is the average tenure of the management team less than 2 years? (1 check)
  4. Is the average tenure of the board of directors team less than 3 years? (1 check)
  5. Mac Hotels has a total score of 0/6, this is not included on the snowflake, see the detailed checks below.


Note: We use the top 6 management executives and board members in our calculations.

Note 2: Insider trading include any internal stakeholders and these transactions .

Full details on the Management part of the Simply Wall St company analysis model.

541973 News

Simply Wall St News

541973 Company Info

Description

Mac Hotels Limited engages in owning, operating, and managing hotels, restaurants, and resorts in Goa, India. It operates Resort Park Avenue resort consisting of 50 guest rooms in Goa. The company was incorporated in 1990 and is based in Panaji, India. Mac Hotels Limited is a subsidiary of Hotel Miramar Comfort Private Limited.

Details
Name: Mac Hotels Limited
541973
Exchange: BSE
Founded: 1990
₹396,240,000
3,810,000
Website: http://www.machotels.net
Address: Mac Hotels Limited
Beach Plaza (Annexee),
First Floor,
Panaji,
Goa, 403001,
India
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
BSE 541973 Equity Shares Mumbai Stock Exchange IN INR 04. Oct 2018
Number of employees
Current staff
Staff numbers
6
Mac Hotels employees.
Industry
Hotels, Resorts and Cruise Lines
Consumer Services
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2019/07/17 13:06
End of day share price update: 2019/07/17 00:00
Last earnings filing: 2019/06/10
Last earnings reported: 2019/03/31
Last annual earnings reported: 2019/03/31


All dates and times in UTC. All financial data provided by Standard & Poor’s Capital IQ.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.