Wonderla Holidays Ltd

NSE: WONDERLA BSE: 538268

₹498.85

(1.36%)

Sun, 18 Oct 2026, 02:31 am

MTF 5xInvest in Wonderla Holidays Ltd with 5x Leverage Buy with MTF

Market Cap (in Cr)3202.77

PE Ratio31.19

Dividend0.40

Consumer Services

Movies/Entertainment

24.5K

Wonderla Holidays Financials

Income Statement Balance Sheet Cashflow

Particulars	2008	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Total revenue	623.60M	688.65M	896.44M	1.13B	1.38B	1.54B	1.82B	2.05B	2.63B	2.70B	2.82B	2.71B	384.21M	1.29B	4.29B	4.83B	4.59B
Gross profit	271.73M	307.39M	474.52M	591.25M	706.35M	799.03M	954.19M	1.11B	1.22B	1.16B	1.19B	1.04B	-544.45M	85.20M	2.32B	2.53B	1.81B
Operating expenses (excl. COGS)	-112.74M	-113.41M	-133.43M	-151.83M	-196.41M	-222.20M	-293.29M	-381.95M	-819.23M	-622.71M	-427.68M	-392.59M	-153.50M	-242.14M	-536.32M	-614.09M	-870.06M
Selling/general/admin expenses, total	-111.86M	-113.41M	-133.43M	-151.83M	-196.41M	-211.01M	-250.84M	-381.95M	-506.98M	-450.59M	-374.01M	-372.51M	-139.69M	-222.66M	-507.11M	-580.75M	-838.02M
Research & development	0	0	0	0	0	0	0	0	—	—	—	0	—	0	0	—	—
Selling/general/admin expenses, other	-111.86M	-113.41M	-133.43M	-151.83M	-196.41M	-211.01M	-250.84M	-381.95M	-506.98M	-450.59M	-374.01M	-372.51M	-139.69M	-222.66M	-507.11M	-580.75M	-838.02M
Other operating expenses, total	-880.00K	0	0	0	0	-11.19M	-42.45M	0	-312.25M	-172.12M	-53.67M	-20.09M	-13.81M	-19.48M	-29.21M	-33.34M	-32.04M
Operating income	158.99M	193.98M	341.09M	439.42M	509.94M	576.83M	660.90M	725.43M	400.78M	540.85M	765.01M	650.10M	-697.95M	-156.94M	1.78B	1.92B	942.07M
Non-operating income, total	-66.88M	-48.96M	84.73M	2.55M	-9.01M	2.27M	68.55M	144.81M	84.55M	51.57M	75.37M	275.78M	33.69M	29.40M	208.33M	193.26M	193.43M
Interest expense, net of interest capitalized	-76.36M	-57.83M	-38.99M	-11.33M	-22.25M	-19.03M	-21.86M	-19.65M	-13.25M	-12.07M	-4.06M	-19.03M	-6.25M	-6.79M	-15.96M	-23.87M	-18.12M
Interest capitalized	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Non-operating income, excl. interest expenses	9.48M	8.87M	123.73M	13.88M	13.24M	23.28M	94.24M	168.85M	98.39M	65.91M	79.82M	105.70M	35.60M	38.84M	139.02M	218.65M	182.06M
Non-operating interest income	688.00K	909.00K	465.00K	418.00K	176.00K	2.55M	3.90M	6.96M	4.74M	3.35M	17.17M	22.87M	32.91M	21.92M	43.40M	100.12M	140.80M
Miscellaneous non-operating expense	8.79M	7.96M	123.26M	13.46M	13.06M	20.74M	90.34M	161.89M	93.66M	62.57M	62.65M	82.83M	2.69M	16.93M	95.62M	118.53M	41.26M
Unusual income/expense	—	—	—	—	—	-1.98M	-3.83M	-4.39M	-591.00K	-2.28M	-389.00K	189.12M	4.34M	-2.66M	85.26M	-1.52M	29.50M
Pretax income	92.11M	145.02M	425.82M	441.97M	500.92M	579.10M	729.45M	870.24M	485.33M	592.42M	840.38M	925.88M	-664.26M	-127.54M	1.99B	2.11B	1.14B
Taxes	18.20M	-51.21M	-110.61M	-143.29M	-166.11M	-180.18M	-223.14M	-272.08M	-146.22M	-207.38M	-286.24M	-278.05M	164.93M	32.73M	-502.11M	-533.61M	-42.76M
Non-controlling/minority interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
After tax other income/expense	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net income before discontinued operations	110.31M	93.81M	315.21M	298.67M	334.81M	398.92M	506.31M	598.16M	339.11M	385.04M	554.14M	647.84M	-499.33M	-94.81M	1.49B	1.58B	1.09B
Net income	110.31M	93.81M	315.21M	298.67M	334.81M	398.92M	506.31M	598.16M	339.11M	385.04M	554.14M	647.84M	-499.33M	-94.81M	1.49B	1.58B	1.09B
Dilution adjustment	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Preferred dividends	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Diluted net income available to common stockholders	110.31M	93.81M	315.21M	298.67M	334.81M	398.92M	506.31M	598.16M	339.11M	385.04M	554.14M	647.84M	-499.33M	-94.81M	1.49B	1.58B	1.09B
Basic earnings per share (Basic EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Diluted earnings per share (Diluted EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EBITDA	276.26M	312.26M	459.37M	554.99M	628.39M	708.88M	822.76M	864.68M	693.56M	905.90M	1.16B	1.07B	-261.36M	227.13M	2.14B	2.30B	1.51B
EBIT	158.99M	193.98M	341.09M	439.42M	509.94M	576.83M	660.90M	725.43M	400.78M	540.85M	765.01M	650.10M	-697.95M	-156.94M	1.78B	1.92B	942.07M
Total operating expenses	-464.61M	-494.68M	-555.35M	-691.93M	-868.57M	-959.43M	-1.16B	-1.33B	-2.23B	-2.16B	-2.06B	-2.06B	-1.08B	-1.44B	-2.51B	-2.91B	-3.64B
Prepaid expenses	5.28M	5.65M	6.42M	8.82M	9.67M	36.01M	11.48M	931.99M	22.88M	12.67M	10.66M	12.15M	14.88M	28.71M	36.72M	33.20M	16.35M
Deferred income, current	1.97M	2.10M	2.59M	2.44M	30.65	6.92M	4.92M	8.36M	12.58M	7.14M	13.49M	12.82M	5.52M	6.96M	18.85M	17.02M	27.09M
Capital and operating lease obligations	0	0	0	0	0	0	0	0	0	0	0	39.41M	27.43M	47.72M	47.72M	50.17M	47.24M
Operating lease liabilities	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Deferred tax liabilities	2.63M	31.42M	35.73M	33.43M	36.91M	42.85M	9.51M	7.33M	862.20M	899.75M	901.26M	851.13M	829.57M	808.14M	798.16M	792.22M	542.67M
Deferred income, non-current	0	0	0	0	0	0	0	0	0	—	—	—	—	—	—	—	—
Minority interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change in accrued expenses	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Common dividends paid	-18.72M	-14.04M	-48.98M	-73.22M	-73.22M	-73.71M	-98.94M	-198.55M	-33.14M	-70.83M	-102.75M	-245.29M	0	0	0	-141.43M	-141.22M
Preferred dividends paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0

Particulars	2008	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Total revenue	623.60M	688.65M	896.44M	1.13B	1.38B	1.54B	1.82B	2.05B	2.63B	2.70B	2.82B	2.71B	384.21M	1.29B	4.29B	4.83B	4.59B
Gross profit	271.73M	307.39M	474.52M	591.25M	706.35M	799.03M	954.19M	1.11B	1.22B	1.16B	1.19B	1.04B	-544.45M	85.20M	2.32B	2.53B	1.81B
Operating expenses (excl. COGS)	-112.74M	-113.41M	-133.43M	-151.83M	-196.41M	-222.20M	-293.29M	-381.95M	-819.23M	-622.71M	-427.68M	-392.59M	-153.50M	-242.14M	-536.32M	-614.09M	-870.06M
Selling/general/admin expenses, total	-111.86M	-113.41M	-133.43M	-151.83M	-196.41M	-211.01M	-250.84M	-381.95M	-506.98M	-450.59M	-374.01M	-372.51M	-139.69M	-222.66M	-507.11M	-580.75M	-838.02M
Research & development	0	0	0	0	0	0	0	0	—	—	—	0	—	0	0	—	—
Selling/general/admin expenses, other	-111.86M	-113.41M	-133.43M	-151.83M	-196.41M	-211.01M	-250.84M	-381.95M	-506.98M	-450.59M	-374.01M	-372.51M	-139.69M	-222.66M	-507.11M	-580.75M	-838.02M
Other operating expenses, total	-880.00K	0	0	0	0	-11.19M	-42.45M	0	-312.25M	-172.12M	-53.67M	-20.09M	-13.81M	-19.48M	-29.21M	-33.34M	-32.04M
Operating income	158.99M	193.98M	341.09M	439.42M	509.94M	576.83M	660.90M	725.43M	400.78M	540.85M	765.01M	650.10M	-697.95M	-156.94M	1.78B	1.92B	942.07M
Non-operating income, total	-66.88M	-48.96M	84.73M	2.55M	-9.01M	2.27M	68.55M	144.81M	84.55M	51.57M	75.37M	275.78M	33.69M	29.40M	208.33M	193.26M	193.43M
Interest expense, net of interest capitalized	-76.36M	-57.83M	-38.99M	-11.33M	-22.25M	-19.03M	-21.86M	-19.65M	-13.25M	-12.07M	-4.06M	-19.03M	-6.25M	-6.79M	-15.96M	-23.87M	-18.12M
Interest capitalized	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Non-operating income, excl. interest expenses	9.48M	8.87M	123.73M	13.88M	13.24M	23.28M	94.24M	168.85M	98.39M	65.91M	79.82M	105.70M	35.60M	38.84M	139.02M	218.65M	182.06M
Non-operating interest income	688.00K	909.00K	465.00K	418.00K	176.00K	2.55M	3.90M	6.96M	4.74M	3.35M	17.17M	22.87M	32.91M	21.92M	43.40M	100.12M	140.80M
Miscellaneous non-operating expense	8.79M	7.96M	123.26M	13.46M	13.06M	20.74M	90.34M	161.89M	93.66M	62.57M	62.65M	82.83M	2.69M	16.93M	95.62M	118.53M	41.26M
Unusual income/expense	—	—	—	—	—	-1.98M	-3.83M	-4.39M	-591.00K	-2.28M	-389.00K	189.12M	4.34M	-2.66M	85.26M	-1.52M	29.50M
Pretax income	92.11M	145.02M	425.82M	441.97M	500.92M	579.10M	729.45M	870.24M	485.33M	592.42M	840.38M	925.88M	-664.26M	-127.54M	1.99B	2.11B	1.14B
Taxes	18.20M	-51.21M	-110.61M	-143.29M	-166.11M	-180.18M	-223.14M	-272.08M	-146.22M	-207.38M	-286.24M	-278.05M	164.93M	32.73M	-502.11M	-533.61M	-42.76M
Non-controlling/minority interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
After tax other income/expense	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net income before discontinued operations	110.31M	93.81M	315.21M	298.67M	334.81M	398.92M	506.31M	598.16M	339.11M	385.04M	554.14M	647.84M	-499.33M	-94.81M	1.49B	1.58B	1.09B
Net income	110.31M	93.81M	315.21M	298.67M	334.81M	398.92M	506.31M	598.16M	339.11M	385.04M	554.14M	647.84M	-499.33M	-94.81M	1.49B	1.58B	1.09B
Dilution adjustment	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Preferred dividends	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Diluted net income available to common stockholders	110.31M	93.81M	315.21M	298.67M	334.81M	398.92M	506.31M	598.16M	339.11M	385.04M	554.14M	647.84M	-499.33M	-94.81M	1.49B	1.58B	1.09B
Basic earnings per share (Basic EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Diluted earnings per share (Diluted EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EBITDA	276.26M	312.26M	459.37M	554.99M	628.39M	708.88M	822.76M	864.68M	693.56M	905.90M	1.16B	1.07B	-261.36M	227.13M	2.14B	2.30B	1.51B
EBIT	158.99M	193.98M	341.09M	439.42M	509.94M	576.83M	660.90M	725.43M	400.78M	540.85M	765.01M	650.10M	-697.95M	-156.94M	1.78B	1.92B	942.07M
Total operating expenses	-464.61M	-494.68M	-555.35M	-691.93M	-868.57M	-959.43M	-1.16B	-1.33B	-2.23B	-2.16B	-2.06B	-2.06B	-1.08B	-1.44B	-2.51B	-2.91B	-3.64B
Prepaid expenses	5.28M	5.65M	6.42M	8.82M	9.67M	36.01M	11.48M	931.99M	22.88M	12.67M	10.66M	12.15M	14.88M	28.71M	36.72M	33.20M	16.35M
Deferred income, current	1.97M	2.10M	2.59M	2.44M	30.65	6.92M	4.92M	8.36M	12.58M	7.14M	13.49M	12.82M	5.52M	6.96M	18.85M	17.02M	27.09M
Capital and operating lease obligations	0	0	0	0	0	0	0	0	0	0	0	39.41M	27.43M	47.72M	47.72M	50.17M	47.24M
Operating lease liabilities	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Deferred tax liabilities	2.63M	31.42M	35.73M	33.43M	36.91M	42.85M	9.51M	7.33M	862.20M	899.75M	901.26M	851.13M	829.57M	808.14M	798.16M	792.22M	542.67M
Deferred income, non-current	0	0	0	0	0	0	0	0	0	—	—	—	—	—	—	—	—
Minority interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change in accrued expenses	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Common dividends paid	-18.72M	-14.04M	-48.98M	-73.22M	-73.22M	-73.71M	-98.94M	-198.55M	-33.14M	-70.83M	-102.75M	-245.29M	0	0	0	-141.43M	-141.22M
Preferred dividends paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0