NSE India 1840 (-1.6%)Tata Capital 975 (-7.1%)SBI Mutual Fund 2625 (-1.9%)Essar Oil 850 (-32%)Swiggy IPO 435 (0%)Swiggy CCPS 574410 (0%)HDB Financial 1075 (0%)Capgemini Technology 14000 (0%)OYO 54 (0%)AB Inbev Sabmiller 350 (0%)CIAL 452 (-1.7%)NSDL 990 (0%)Hero Fincorp 1425 (-23%)Care Health Insurance 186 (0%)BOAT 1675 (0%)HDFC Securities 9900 (-5.7%)Hinduja Leyland Finance 245 (0%)VIkram Solar Ltd 425 (-3.4%)Motilal Oswal 16 (-5.9%)Indian Potash 3175 (0%)Manjushree Technopack 950 (0%)Electrosteel Steel Ltd 46 (0%)Signify Innovations 1425 (0%)CSK 189 (-1.6%)Shriram Life Insurance 400 (0%)Elcid Investments 350000 (0%)Sterlite Power 565 (-5%)Carrier Airconditioning 545 (-5.2%)Pharmeasy 9 (0%)Fincare Small Finance Bank 260 (0%)Philips India 945 (0%)Orbis Financial 425 (-6.6%)MSEI 8.5 (6.3%)Otis Elevator 4250 (0%)Onix Renewable 18800 (-17.5%)Bharat Bank 16200 (-3.6%)Apollo Green Energy 255 (-19%)ESDS Software 425 (-2.3%)Merino Industries 3350 (0%)Pace Digitek 235 (0%)Veeda Clinical Research Limited 535 (0%)Philips Domestic Appliances 585 (0%)Indofil Industries 1295 (0%)Studds 685 (0%)Polymatech Electronics Pvt Ltd 64 (1.6%)Lava 46 (0%)Kurlon Ent 550 (0%)Mohan Meakin 2275 (-1.1%)Kannur International Airport 138 (0%)GKN Driveline 1425 (0%)Kurlon Ltd 1250 (0%)Matrix Gas and Renewables 525 (-29.5%)Lakeshore Hospital 135 (0%)Fino Paytech Limited 128 (-5.2%)Spray Engineering Devices 485 (-2.6%)Goodluck Defence 235 (-12.3%)NCDEX 220 (-2.2%)AV Thomas 22000 (0%)C2C Advanced systems 595 (0%)Bira 445 (-10.6%)Greenzo Energy Pvt Ltd 675 (-2.9%)Ring Plus 675 (0%)Honeywell Electrical Devices and Systems 5000 (0%)Urban Tots 78 (-7.1%)Schneider Electric 675 (0%)Inkel Ltd 22 (0%)HCIN Network 285 (0%)Maharashtra Knowledge Corporation MKCL 450 (0%)Martin and Harris Lab 850 (0%)NCL Buildtek 265 (-7%)PolicyX 67 (0%)Empire Spices and Foods ltd 585 (0%)AVPL 58 (0%)ACS Technologies 46 (0%)Resins and Plastic 650 (0%)ICEX 5 (0%)India Carbon ltd 975 (0%)Maxvalue Credits And Investments 7 (0%)RRP S4E Innovation 285 (0%)Ecosure Pulpmolding 56 (0%)Ramaraju Surgical Cotton 305 (0%)Quality Enviro 1350 (0%)ICL Fincorp 26 (0%)Assam Carbon Products 440 (0%)Amol Minechem Ltd 995 (-9.5%)Bazar India 26 (4%)Market Simplified 36 (0%)Silverline Technologies Ltd 12 (0%)Madbow 35 (0%)

15 Days Price Change

Oravel Stays Limited (OYO Unlisted Shares)

  • OYO
  • 453751

Oravel Stays Limited (OYO Unlisted Shares)

  • 5Y
  • 3Y
  • 1Y
  • 6M
  • 1M

5 Year

3 Year

1 Year

6 Month

1 Month

About ORAVEL STAYS LIMITED (Oyo Unlisted Shares)

Brief about OYO

(i) Oyo is a leading, new-age technology platform empowering the large yet highly fragmented global hospitality ecosystem, according to RedSeer. They have been focused on reshaping the short-stay accommodation space since its incorporation in 2012 and have developed a unique two-sided technology platform focused on comprehensively addressing key pain points of the Patrons (being the owners, lessors and/or operators of storefronts listed on the platform) on the supply side and the Customers (being travelers and guests who book accommodations at the Patrons’ storefronts through the platform) on the demand side. The unique business model helps the Patrons transform fragmented, unbranded and under-utilized hospitality assets into branded, digitally enabled storefronts with higher revenue generation potential and provides the Customers with access to a broad range of high-quality storefronts at compelling price points.

(ii) As at March 31, 2021, they had 157,344 storefronts across more than 35 countries listed on the platform. The Patrons use the platform to manage all mission-critical aspects of their business operations. The comprehensive, full-stack technology suite integrates more than 40 products and services across the digital signup and onboarding, revenue management, daily business management and D2C stacks into the two flagship Patron applications, Co-OYO and OYO OS. This enables the Patrons to have a significant digital presence across the extensive distribution network. The Customers can book storefronts through its own D2C channels on the platform and through indirect channels with third-party OTAs. The OYO mobile application offers a variety of digital tools to guide the Customers throughout their journey, including discovery, seamless booking, pre-stay assistance and cancellations, digital check-ins as well as in-stay and post-stay services.

Business Model of OYO

OYO business model relies on the Patrons who list their storefronts on its platform and its large base of Customers who book accommodations at Patrons’ storefronts through OYO platform. The value proposition to the Patrons of OYO hotel and homes business is based on our integrated, full-stack technology suite, which empowers all mission-critical aspects of their business operations. In turn, the Patrons provide them with distribution rights (largely on an exclusive basis) and significant control over pricing decisions relating to their storefront inventory, which enables them to maximize their revenue generation potential through the dynamic pricing algorithms. They distribute Patrons’ hotel and home storefront inventory through the D2C channels on the platform and through indirect channels with third party OTAs and generally earn an average revenue share of 20% to 35% of GBV (net of discounts and loyalty points), which creates strong alignment between OYO and its Patrons. They also offer a listing only service, where Patrons can list their storefronts on the platform for a fixed subscription fee.

Asset-light Model of OYO

They have an asset-light business model and a lean cost structure. They do not own the storefronts listed on the platform. As at March 31, 2021, 99.9% of the storefronts did not have contracts with minimum guarantees or fixed payout commitments from us, with any investments, capital expenditure, storefront employee costs and other expenses relating to the operation of such storefronts borne large.

Hotels Listed on OYO

They have 157,344 storefronts across more than 35 countries listed on the platform as at March 31, 2021. As at September 9, 2021, they had the largest footprint in terms of hotel storefronts in India and SEA and the second largest footprint in Europe in terms of home storefronts among full stack short-stay accommodation players, according to RedSeer. They have made a conscious strategic decision to focus on these geographies as the Core Growth Markets. These markets account for more than 90% of the total storefronts globally as at March 31, 2021.

1. Revenue from operations increased from ~3900 Cr in Fy21 to ~4700 Cr Fy22.

2. Adj. EBITDA loss have reduced from ~1700 Cr in Fy21 to ~470 Cr in Fy22.

3. Gross Booking Value increased from ~6600 Cr in Fy21 to ~8100 Cr in Fy22.

4. OYO is now shifting focus from rapid growth to sustainable growth to make OYO profitable.

5. Currently, OYO core focus markets are India, South East Asia and Europe Homes.

6. IPO is expected to come in next year.

Key takeaways from OYO 2022-23 Annual Reports

1. OYO reported a 14% increase in Total Income for FY23, reaching ₹5602 crore from ₹4905 crore.

2. The company significantly reduced its Net Losses by 34%

3. Adjusted EBITDA losses also saw a remarkable decrease of 68%, narrowing to ₹-374 crore from ₹-1160 crore in the previous year

4. The company has launched 10 Palette resorts in cities including Jaipur, Hyderabad, and Mumbai, with plans to add 40 more Pallete Resort to its portfolio by Q2 FY 2024.

5. IPO is expected to come this Year.

Valuation of OYO Unlisted Shares

Shareholidng as on 31.03.2023
       
Equity Shares 132 Cr    
Preference shars 473 Cr Bonus 3999:1 Conversion 1:1
Series A 80,160 320640000 320640000
Series A1 111,730 446888430 446888430
Series B 102,250 408977910 408977910
Series C 166,690 666673470 666673470
Series C1 104,600 418375560 418375560
Series D 322,790 1290917370 1290917370
Series D1 12,910 51707250 51707250
Series E 137,000 547943160 547943160
Series F 143,750 574936410 574936410
Series F2 800 3279360 3279360
      473 Cr
Total Shares 605 Cr    

In the months of July and August-24, OYO raised approximately INR 1,457 crore in Series G funding at a price of around INR 30 per share. This infusion adds roughly 50 crore shares to the company's capital. Consequently, as of August 2024, the total outstanding shares stand at approximately ~650 crore.

With the stock price of OYO in the unlisted market at INR 45, this results in a valuation of INR 29,250 crore or approximately $3.65 billion.


Fundamentals

ORAVEL STAYS LIMITED (Oyo Unlisted Shares) Price
₹ 56
Per Equity Share
Lot Size
500 Shares
52 Week High
₹ 82
52 Week Low
₹ 38
Depository
NSDL & CDSL
PAN Number
AABCO6063D
ISIN Number
INE561T01021
CIN
U63090GJ2012PLC107088
RTA
N/A
Market Cap (in cr.)
₹ 36400
P/E Ratio
160
P/B Ratio
40.29
Debt to Equity
4
ROE (%)
25.53
Book Value
1.39
Face Value
1
Total Shares
6500000000


Financials (Figures in Cr.)

  • Income Statement
  • Balance Sheet
  • Cash Flow
P&L Statement
P&L Statement 2021 2022 2023 2024
Revenue 3962 4781 5464 5389
Cost of Material Consumed 0 0 0 0
Gross Margins 100 100 100 100
Change in Inventory 0 0 0 0
Employee Benefit Expenses 1742 1862 1549 744
Other Expenses 4242 4079 4289 3937
EBITDA -2022 -1160 -374 708
OPM -51.03 -24.26 -6.84 13.14
Other Income 196 286 49 573
Finance Cost 560 746 681 844
D&A 392 299 280 200
EBIT -2414 -1459 -654 508
EBIT Margins -60.93 -30.52 -11.97 9.43
PBT -3877 -1919 -1286 236
PBT Margins -97.85 -40.14 -23.54 4.38
Tax 67 23 0 6
PAT -3944 -1942 -1286 230
NPM -99.55 -40.62 -23.54 4.27
EPS -1460740.74 -14.63 -9.68 1.72
Financial Ratios
2021 2022 2023 2024
Operating Profit Margin -51.03 -24.26 -6.84 13.14
Net Profit Margin -99.55 -40.62 -23.54 4.27
Earning Per Share (Diluted) -1460740.74 -14.63 -9.68 1.72
Balance Sheet
Assets 2021 2022 2023 2024
Fixed Assets 1825 1605 1582 1490
CWIP 0 1 0 1.2
Investments 471 605 510 455
Trade Receivables 101 256 158 203
Inventory 0 0 0 0
Other Assets 6354 5985 5682 4293.8
Total Assets 8751 8452 7932 6443
Liabilities 2021 2022 2023 2024
Share Capital 0.027 132.7 132.8 133.8
FV 10 1 1 1
Reserves 2744 1311 449.7 767
Borrowings 3166 4664 5071 3603
Trade Payables 1143 1087 935 961
Other Liabilities 1697.97 1257.3 1343.5 978.2
Total Liabilities 8751 8452 7932 6443
Cash-Flow Statement
Cash-Flow Statement 2021 2022 2023 2024
PBT -3877 -1919 -1286 236
OPBWC -2044 -575 264 815
Change in Receivables 442 -128 192 5.5
Change in Inventories 16 8 0 0
Change in Payables -1391 -148 -330 -74.8
Other Changes 598 23 49 -127.7
Working Capital Change -335 -245 -89 -197
Cash Generated From Operations -2379 -820 175 618
Tax -53 -102 -33 -20
Cash Flow From Operations -2432 -922 142 598
Purchase of PPE -91 -72 -81 -36
Sale of PPE 10 5 6.4 2
Cash Flow From Investment 1705 -711 -109 1425
Borrowing 424 1282 -53 -1661
Divided 0 0 0 0
Equity 0 22.3 0.9 0.19
Others From Financing -901 -600.8 -652.9 -752.19
Cash Flow from Financing -477 703.5 -705 -2413
Net Cash Generated -1204 -929.5 -672 -390
Cash at the Start 3469 2395 1430 796
Cash at the End 2265 1465.5 758 406