Unlisted stock broker in india

Blog

Oravel Stays Limited (OYO)

The parent company of Oyo Rooms, Oravel Stays Limited, has released its annual financial report for the fiscal year 2022–2023. Significant financial patterns are found in this study for a number of different metrics, including cash flows, profitability, expenses, and revenue.

Highlights of Financial Performance

1. Outstanding Growth in Revenue

Oravel Stays Limited recorded a remarkable 14% rise in operating revenue in FY 2022–2023—from Rs. 4781 crore to Rs. 5463 crore. At the same time, the corporation was able to cut costs by 2.6%, so that instead of spending Rs. 6985 crore in FY22, expenses now amount Rs. 6800 crore. Demand recovery was the main driver of the expansion, which in turn led to increased revenue, improved gross margins, and reduced fixed cost structures—all of which eventually aided in long-term sustainable development and profitability.

2. Notable EBITDA Growth

Consolidated adjusted EBITDA for the company increased significantly from INR (471) crore in FY 2021–22 to INR 277 crore in FY 2022–23.

3. Reduction of Loss Prior to Tax

Compared to Rs. (2141) crore in FY22, the Company’s loss before tax dropped by an astounding 39% to Rs. (1286) crore in FY23. In a similar vein, the year’s loss dropped significantly by 34% to Rs. (1286) crore from Rs. (1941) crore in FY22.

Overview of the Balance Sheet

1. Total Equity and Liabilities; Total Assets

The total assets of the company decreased by 6% in FY23 to Rs. 7932 crore from Rs. 8452 crore in FY22. As a result, overall equity and liabilities dropped by 6% as well, coming to Rs. 7932 crore in FY23 as opposed to Rs. 8452 crore in FY22.

Cash Flow Perspectives

1. Robust operating cash flow

In contrast to the cash used in operational activities in FY22, which was Rs. (921) crore, the Company generated substantial net cash from operating activities in FY23, amounting to Rs. 141 crore.

2. Financial and Investing Activities

Notably, with a net cash generation of Rs. (108) crore in FY23, there was a positive trend in cash flow from investing operations. Compared to the cash spent for investing activities in FY22, which was Rs. (711) crore, this represented a significant improvement. Furthermore, there was an improvement in the cash flow from financial activities, with cash used in FY23 coming in at Rs. (704) crore as opposed to Rs. 703 crore in FY22.

Overview of the Company

OYO is a cutting-edge tech platform aimed at enabling small business owners and landlords to effectively manage and run their residences and hotels. Offering a comprehensive range of technological goods and services, OYO streamlines business processes and gives clients access to simple, cost-effective lodging solutions.

Company Structure

OYO has been leading the charge to transform the short-term lodging sector since its founding in 2012. In order to fully address the problems faced by both Patrons (property owners, lessors, and operators) and Customers (travelers and guests), the company has created a novel two-sided technological platform.

With the aid of OYO’s methodology, patrons can convert their underutilized, unbranded properties into branded, digitally enabled storefronts with higher potential for profit. In addition, it gives users access to a broad selection of excellent lodging options at competitive prices via OYO’s numerous platforms, which include the OYO app, website, mobile website, online travel agencies, and corporate partnerships.

Strategic Priority

OYO stuck to their worldwide plan for the entire year, going from fast to sustainable growth while placing more of an emphasis on profitability. Through cost structure optimization, general and administrative expense reduction, and marketing investment optimization, the company was able to achieve this. OYO increased its focus on product development and technology at the same time to guarantee operational effectiveness.

Plans for an IPO

In compliance with the relevant legislation of the Securities and Exchange Board of India (SEBI), OYO is organizing an Initial Public Offering (IPO), subject to gaining the required approvals and satisfying other factors. In conjunction with this IPO, the business has filed a Pre-filed draft red herring prospectus (Pre-filed DRHP) with SEBI on March 30, 2023.

Buy Oravel Stays Limited ulisted shares, Sell Oravel Stays Limited Unlisted shares, Buy Pre IPO shares 

 

OYO Share Price & Unlisted Share  – Company Overview

OYO Rooms (Oravel Stays Limited)  formerly known as OYO Rooms is an unlisted public limited company, incorporated on 21 February 2012.

The Company is engaged in providing a new-age technology platform that aims to empower small enterprises and owners to efficiently manage and operate their hotels and homes by providing full-stack technology products and services, to ease operations; bring easy-to-book, affordable accommodation to customers.

Currently, OYO is preparing to launch an IPO. The public offering is expected to be valued at approximately Rs. 8,430 crores, according to the DRHP that OYO Hotels and Homes submitted to SEBI. This will involve a fresh issue of equity share sale for Rs. 7,000 crores and an offer for sale of approximately Rs. 1,430 crores. So, OYO will use IPO funds for repayments of debt and other expansions across India, Indonesia, and Europe. OYO share price used to fluctuate on daily basis.

OYO Share Price, Unlisted Share Details as of March 31, 2022

OYO Outstanding Shares:                                                         6,030,527,900
Face Value of OYO Unlisted Share:Rs. 1 Per Equity Share
ISIN of OYO Unlisted Share:INE561T01021
Lot Size of  OYO Unlisted Share:500 Shares
OYO Share Price:Best in Industry
PAN Number of OYO:AANCA6342H

OYO Rooms Incorporation Details

OYO Rooms CIN NumberU63090GJ2012PLC107088
OYO Rooms Registration Date21-Feb-12
Category / Sub-Category of OYOLimited by Shares/ Non-govt company
OYO Registered Office AddressGround Floor – 001, Mauryansh Elanza, Shyamal CrossRoad, Nr. Parekh Hospital Satellite, Ahmedabad, Gujarat – 380015
OYO Registrar & Transfer Agent Address and Contact DetailsLink InTime India Private Limited, 4th Floor, Spaze Palazo, Sector 69, Gurugram,  Harayana – 122001

OYO Rooms Principal Business Activities

Name and Description of main products/servicesNIC Code of the product/service% to the total turnover of the Company
Accommodation services provided by Hotel, Inn, Resorts, Holiday homes, Hostel5510   100

OYO Rooms Board of Directors

Ritesh Agarwal Founder, Chairman & Non-Executive Director

Aditya Ghosh, Non-Executive Director

Bejul Somaia, Non-Executive & Independent Director

Dr. Deepa Malik, Non-Executive & Independent Director

Troy Alstead, Non-Executive & Independent Director

William Steve Albrecht, Non-Executive & Independent Director

OYO Rooms Particulars of Subsidiary and Associate Companies

S. No. Name of the CompanyHolding/ Subsidiary/ Associate/ Joint Venture% of Shares held
1.OYO Hotels and Homes Pvt LtdSubsidiary99.64
2.OYO Apartments Investments  LLPSubsidiary100
3.OYO OTH Investments I LLPSubsidiary100
4.OYO Financial and Technology Services Pvt LtdSubsidiary100
5.Oravel Employee Welfare TrustSubsidiary100
6.OYO Vacation Homes Rental LLCSubsidiary49
7.OYO Rooms and Hospitality (UK) LtdSubsidiary100
8.Supreme Sai Construction and Developers LLPSubsidiary100
9.Neeldeep Developers Private LtdJoint Venture50
10.Mountainia Developers & Hospitality Pvt LtdJoint Venture50

OYO Rooms Shareholding Pattern (As of 31-03-2022)

S. No.Shareholders’ NameNumber of shares% of total Shares of the company
1.Promoter Group1,12,91,20,000 85.07%
2.Public Shareholding19,81,25,078 14.93%
 Total 1,32,72,45,078100.00%

Balance Sheet

Oravel Stays Limited (OYO) Balance Sheet (In Rs. Millions)

PARTICULARS202320222021
ASSETS   
Non-current assets   
Property, plant and equipment551.8853.251102.23
Capital work-in-progress
Right of use assets946.25602.441167.46
Goodwill24,238.3822,373.2522,162.23
Other intangible assets15,267.7715,199.4117,149.21
Intangible assets under development3.740.96
Investment in joint ventures3,477.483,304.362,296.70
Financial assets   
Investments750.96262.72
Other financial assets9,285.608,352.14421.19
Non-current tax assets (net)1,261.041,185.351,224.75
Other non-current assets596.941,009.321,005.37
 56,379.9653,143.2046,529.14
Current assets   
Inventories58.74
Financial assets   
Investments872.782,487.912,418.70
Trade receivables1,582.662,562.231,011.42
Cash and cash equivalents7,267.5913,537.1921,071.02
Bank balances other than cash and cash equivalents9,503.358,119.956,916.44
Other financial assets1,498.781,633.941,420.07
Other current assets2,219.203,038.544,471.51
 22,944.3631,379.7637,367.90
Assets held for sale3,613.44
Total assets79,324.3284,522.9687,510.48
EQUITY AND LIABILITIES   
Equity   
Share capital1,328.121,327.240.27
Instruments entirely equity in nature11.1211.1211.12
Other equity   
Securities premium1,67,120.031,67,099.831,67,642.58
Retained earnings-1,87,135.41-1,74,329.89-1,67,918.57
Other reserves34,597.9329,588.2234,112.58
Equity attributable to the equity holders of the Parent15,921.7923,696.5233,847.98
Non-Controlling interests-10,096.05-9,260.54-6,406.55
Total equity5,825.7414,435.9827,441.43
LIABILITIES   
Non-current liabilities   
Financial liabilities   
Borrowings50,050.4646,147.1919,005.38
Lease liabilities1,069.54889.351044.37
Other financial liabilities225.4246.1911.40
Provisions89.02126.59128.61
Deferred tax liabilities (net)2,839.242,936.373,333.20
Other non-current liabilities29.812.440.79
 54,303.4950,148.1323,523.75
Current liabilities   
Financial liabilities   
Borrowings664.46498.4612668.87
Lease liabilities1,561.601,662.961,537.67
Trade payables   
total outstanding dues of micro and small enterprises37.5738.8085.87
total outstanding dues of creditor other than micro and small enterprises9,313.0210,830.4711,348.91
Other financial liabilities4,384.093,637.364,136.74
Provisions82.2775.9776.94
Current tax liabilities (net)162.8655.85543.36
Other current liabilities2,989.223,138.983,741.78
 19,195.0919,938.8534,140.14
Liabilities directly associated with assets held for sale2,405.16
Total liabilities73,498.5870,086.9860,069.05
Total equity and liabilities79,324.3284,522.9687,510.48

Oravel Stays Limited (OYO) Profit & Loss Statement (In Rs. Millions)

PARTICULARS202320222021
INCOME   
Revenue from contracts with customers54,639.4547,813.6239,616.49
Other income1,377.591,233.821,957.37
Total income 56,017.0449,047.4441,573.86
EXPENSES   
Operating expenses31,372.7628,738.2227,786.89
Employee benefits expense15,488.4018,617.7817,421.21
Finance cost6,815.807,457.105,599.42
Depreciation and amortization expense2,802.852,988.343,918.05
Other expenses11,517.1412,051.7714,695.04
Total expenses 67,996.9569,853.2169,360.75
Loss before share of profit/(loss) in joint ventures, exceptional items and tax from continuing operations-11,979.91-20,805.77-27,786.89
Share of profit/(loss) after tax in joint ventures (net)171.17-107.12-2549.41
Loss before exceptional items and tax from continuing operations-11,808.74-20,912.89-30,336.30
Exceptional items1,054.05276.0610010.90
Loss before tax from continuing operations-12,862.79-21,188.95-40,347.20
Tax expense:   
Current tax383.55568.58462.84
Deferred tax-381.16-340.91-25.39
Income tax expense2.39227.67437.45
Loss for the year from continuing operations-12,865.18-21,416.6240,784.65
DISCONTINUED OPERATIONS   
Profit from discontinued operations2,000.991,416.35
Loss for the year-12,865.18-19,415.63-39,638.30
Other comprehensive income, net of tax   
Other comprehensive income/ (expense) not to be reclassified to profit or loss in subsequent periods   
Net (loss)/ gain on equity instruments through Other Comprehensive Income-84.76114.47
Re-measurement gain on defined benefit plans35.784.794.71
Income tax – 
Other comprehensive income/(expense) to be reclassified to profit or loss in subsequent periods   
Exchange differences on translation of financial statements of foreign operations (net)404.58831.5-1353.17
Exchange difference on net investment in foreign operation (net)-1,131.45-785.29
Exchange differences on translation of foreign operations of discontinued operations-107.211499.93
Income tax
Total other comprehensive (loss)/ income, net of tax-775.8558.26151.47
Total comprehensive loss for the year, net of tax-13,641.03-19,357.37-39,216.83
Loss is attributable to:   
Equity holders of the Parent-11,718.63-18,939.52-33,661.44
Non-controlling interest -1,146.55-476.11-5706.86
 -12,865.18-19,415.63-39,368.30
Other comprehensive income is attributable to:   
Equity holders of the Parent-1,086.89416.08449.05
Non-controlling interest311.04-357.82-297.58
 -775.8558.26151.47
Total comprehensive income is attributable to:   
Equity holders of the Parent-12,805.52-18,523.44-33,212.39
Non-controlling interest-835.51-833.936004.44
 -13,641.03-19,357.3739,216.83
Earning per share from continuing operations (in INR)   
Face value of share INR 1   
Basic-1.93-3.51-6.23
Diluted-1.93-3.51-6.23
Earning per share from discontinued operations (in INR)   
Face value of share INR 1   
Basic0.370.63
Diluted0.370.63
Earning per share from continuing and discontinued operations (in INR)   
Face value of share INR 1   
Basic-1.93-3.14-5.60
Diluted-1.93-3.14-5.60

Oravel Stays Limited (OYO) Consolidated Cash Flow Statement (In Rs. Millions)

PARTICULARS202320222021
Cash flow from operating activities:   
Loss for the year from continuing operations-12,862.79-21,188.95-40,347.20
Profit from discontinued operation2,000.991,416.35
Adjustment to reconcile loss before tax to net cash flows   
Depreciation and amortisation expenses2,802.853,131.446,754.63
(Profit)/ loss on sale of property, plant and equipment (net)-26.194.70101.27
Gain on lease modifications/termination of lease contracts (net)-26.44-52.29451.62
Reversal for expected credit loss-166.31-73.331213.84
Bad debts/advances w/off 476.35
Fair value loss/ (gain) on financial instruments at fair value through profit or loss34.83-225.72-43.85
Interest income on security deposits-36.54-3.96-12.66
Profit on sale of current investments-106.09-55.88-154.87
Interest income-500.83-172.48-615.87
Employee stock option compensation5,021.026,471.301,536.10
Interest expense6,733.075,612.535,641.01
Share of profit/(loss) in joint venture-171.17107.122549.41
Gain on fair valuation of interest in joint venture-44.35
Provision/liabilities no longer required written back-44.67-174.71
Interest on lease receivable-23.18-10.18
Exchange difference-256.20-471.73-733.68
Disposal of non-controlling interest -2,432.26
Exchange differences regarded as an adjustment to borrowing costs1,766.17
Impairment of goodwill362.67
Reversal of impairment of right of use assets-66.7228.92
Exception items  2,338.8416.31810.9
 2,643.48-5,750.93-20,613.01
Movements in working capital :   
Decrease in trade payables-3,305.12-1,476.40-13,742.24
Decrease in other non-financial liabilities-252.29-713.75-855.13
Increase in provisions-67.611.80-202.31
(Decrease) in other financial liabilities-1,530.91-39.49-656.14
Decrease/ (increase) in other financial assets1,196.08-1,124.774,178.54
Decrease in other non-financial assets1,153.252,101.603,523.52
Decrease in inventories78.10156.48
Decrease/ (increase) in trade receivables1,916.10-1,277.254,417.24
Cash generated from/ (used in) operations1,752.97-8,201.09-23,792.95
Taxes paid (net of refund)-334.62-1,017.94-533.38
Net cash generated from/ (used in) operating activities (A)1,418.35-9,219.03-24,326.33
Investing activities   
Purchase of property, plant and equipment (including intangibles, capital advance, and CWIP)-810.04-724.71-911.14
Proceeds from sale of property, plant and equipment64.7655.69102.47
Purchase of investments-6,821.88-8,781.07-71,413.86
Proceed from sale of investments7,974.228,780.0285,044.80
Acquisition of subsidiaries, net of cash acquired-982.26-240.122019.24
Interest received356.08176.89623.33
Receipt on transaction with shareholders of joint venture1,306.91
Investment in fixed deposit (having maturity more than 3 and 12 months)-653.35-8,525.13
Proceed from fixed deposit (having maturity more than 3 and 12 months)  6,979.97
Foreign exchange movement in investing activities (net)-215.78839.91-1351.62
Net cash flow used in investing activities (B)-1,088.25-7,111.6117,055.71
Financing activities   
Proceeds from issuance of equity share capital9.77223.63
Proceeds from issuance of preference share capital343.77609.25
Payment made for settlement of share warrant-285.00
Interest expense-5,880.45-5,921.20-5,285.26
Proceeds from long term borrowings44,367.275,662.55
Repayment of long term borrowings-529.46-19,379.20
Principal repayment of lease liabilities-691.30-733.45-2733.5
Interest on lease liabilities-166.79-186.12-368.23
Proceeds from short term borrowings484.14
Repayment of short term borrowings-7.75-12,654.55-1,422.53
Foreign exchange movement in financing activities (net)218.76775.85-233.47
Net cash flow (used in)/ from financing activities (C)-7,047.227,035.14-4,771.19
Net (decrease) in cash and cash equivalents (A+B+C)-6,717.11-9,295.50-12,040.81
Cash and cash equivalents at the beginning of the year14,304.1322,617.7634,695.67
Transferred of cash and cash equivalent pursuant to disposal of subsidiaries 972.28
Effect of exchange rate on cash and cash equivalents377.879.5917.1
Cash and cash equivalents at the end of the year7,964.8814,304.1322,817.78

Let ‘s break down the Cash Flow Statement of OYO for the years 2023, 2022, and 2021, activity-wise:

Cash Flow from Operating Activities:

Loss for the Year from Continuing Operations:

In 2023, the company incurred a loss of 12,862.79 from its continuing operations, showing an improvement compared to the larger losses in the previous years.

Profit from Discontinued Operation:

The year 2022 saw a profit of 2,000.99 from discontinued operations, a positive impact on cash flow. In 2021, a similar profit of 1,416.35 was recorded.

Adjustments to Reconcile Loss Before Tax:

Various adjustments include depreciation, gain/loss on asset sales, reversal for expected credit loss, and employee stock option compensation. In 2023, these adjustments contributed positively to the cash flow.

Movements in Working Capital:

The company experienced a decrease in trade payables, positively impacting cash flow. However, increases in provisions and certain assets had a negative effect. The net cash generated from operations improved in 2023.

Taxes Paid (Net of Refund):

Net taxes paid decreased in 2023, indicating a lower tax outflow compared to the previous years.

Net Cash Generated from/(Used in) Operating Activities (A):

In 2023, the net cash generated from operating activities improved to 1,418.35, indicating a healthier operational performance.

Investing Activities:

Purchase/Sale of Property, Plant, and Equipment:

The company invested in and divested from property, plant, and equipment in all three years, with net cash outflows in 2023 due to a higher purchase amount.

Purchase/Sale of Investments:

Significant investments and divestments in 2023 resulted in a net outflow, whereas the company had positive cash flow from investment activities in 2021.

Acquisition of Subsidiaries, Interest Received, etc.:

Various investment activities, including the acquisition of subsidiaries and interest received, contributed to the overall cash flow.

Net Cash Flow Used in Investing Activities (B):

While 2021 saw a significant net inflow from investing activities, 2023 and 2022 had net outflows, primarily due to substantial investments in property, plant, equipment, and acquisitions.

Financing Activities:

Proceeds/Repayments from Borrowings:

The company raised capital through equity and preference share issuance. Long-term borrowings and repayments, along with lease liabilities and short-term borrowings, significantly influenced cash flow.

Net Cash Flow (Used in)/From Financing Activities (C):

In 2023, there was a net cash outflow from financing activities, primarily due to interest expenses, repayments of borrowings, and other financial obligations. 2022 showed a net inflow, driven by the issuance of equity and preference share capital.

Overall:

Net (Decrease) in Cash and Cash Equivalents (A+B+C):

The net decrease in cash and cash equivalents improved in 2023, reflecting better overall financial management. The company experienced negative cash flow in the previous two years.

Cash and Cash Equivalents at the End of the Year:

Despite the net decrease, the company maintained a positive cash balance, ending 2023 with 7,964.88 in cash and cash equivalents.

Other Considerations:

The cash and cash equivalents at the beginning of the year, along with the effects of exchange rates, played a role in determining the closing balance.

OYO Financial Ratios for the year 2023:

Particulars2023
EBITDA 28.50 %
Networth 0.26 %
Return on Equity-0.0302
Total Assets 0.01 %
Fixed Assets 60,087.87 %
Current Assets -14.22 %
Current Liabilities -22.16 %
Trade Receivables 20.32 %
Trade Payables -100.00 %
Current Ratio10.74

Let’s break down and analyze each of these financial indicators of OYO for the year 2023:

EBITDA (Earnings Before Interest, Taxes, Depreciation, and Amortization): 28.50%

This represents the company ‘s EBITDA as a percentage of its total revenue. EBITDA is a measure of operating performance.

Net Worth: 0.26%

Net worth, also known as shareholders ‘ equity, is the difference between a company ‘s assets and liabilities. A net worth of 0.26% indicates a relatively low level compared to the total assets.

Return on Equity (ROE): -0.0302

ROE measures a company ‘s profitability by revealing how much profit it generates with shareholders ‘ equity. A negative ROE (-0.0302) suggests a loss on equity, which may indicate financial challenges.

Total Assets: 0.01%

This percentage represents the company ‘s total assets relative to its total revenue. It ‘s a measure of asset efficiency.

Fixed Assets: 60,087.87%

Fixed assets are long-term assets with a useful life of more than one year. A percentage of 60,087.87% seems unusually high and may need further investigation or clarification.

Current Assets: -14.22%

Current assets include cash, accounts receivable, and inventory. A negative percentage may indicate a discrepancy or unusual financial structure.

Current Liabilities: -22.16%

Current liabilities are obligations due within one year. A negative percentage suggests potential issues with data reporting or financial structure.

Trade Receivables: 20.32%

Trade receivables represent the amounts owed to the company by its customers. A percentage of 20.32% indicates the proportion of trade receivables compared to total assets.

Trade Payables: -100.00%

A trade payable of -100% is unusual and may need clarification. Trade payables typically represent amounts a company owes to its suppliers.

Current Ratio: 10.74

The current ratio is a liquidity ratio that measures a company ‘s ability to cover its short-term obligations with its short-term assets. A ratio of 10.74 suggests a strong ability to cover short-term liabilities.

Dividend History of Oravel Stays Limited (OYO):

Particulars202320222021
Dividend (final + interim) (In Rs.)
Annual Report-2023

Leave a Reply

    Our customer support team is here to answer your questions. Ask us anything!