ASIAN HOTELS (EAST) LTD
AHLEAST · General/Diversified · NSE
₹167
Current Market Price
Fair Value (DCF)
₹464
Margin of Safety
+177.1%
Updated just now
YieldIQ Score
62/100
Piotroski F-Score
5/9
Economic Moat
Moderate
Confidence
16%
ROE
—
Debt/Equity
1.55
WACC
11.1%
Market Cap
₹290 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
16.7%
Return on capital employed
EV / EBITDA
15.8×
Enterprise multiple
Debt / EBITDA
8.2×
Leverage vs earnings
Interest Coverage
1.7×
EBIT covers interest
Current Ratio
0.33×
Short-term liquidity
Asset Turnover
0.17×
Revenue per ₹ of assets
Revenue CAGR (3Y)
30.0%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹167.45
Bear case
₹282.45
MoS +40.7%
Base case
₹463.97
MoS +63.9%
Bull case
₹564.9
MoS +70.4%
Ratio Trends
AHLEAST · last 4 annual periods
ROE
7.2%
ROCE
12.3%
Operating Margin
—
Debt / Equity
1.35×
PE
7.4×
EV / EBITDA
4.5×
Historical Financials
AHLEAST · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹54.4 Cr | ₹91.7 Cr | ₹95.4 Cr | ₹108 Cr | ₹112 Cr | +19.8% |
| EBITDA | — | ₹13.9 Cr | ₹32.7 Cr | ₹61.6 Cr | ₹70.8 Cr | +50.3% |
| EBIT | ₹-19.0 Cr | ₹-19.9 Cr | ₹30.8 Cr | ₹63.0 Cr | — | — |
| PAT | ₹-33.0 Cr | ₹-34.5 Cr | ₹25.2 Cr | ₹31.7 Cr | ₹17.5 Cr | — |
| EPS (diluted) | ₹-28.60 | ₹-29.93 | ₹13.80 | ₹18.34 | — | — |
| CFO | ₹-7.1 Cr | ₹2.6 Cr | ₹8.8 Cr | ₹-385 Cr | ₹0.4 Cr | — |
| CapEx | — | — | — | — | ₹-10.9 Cr | — |
| FCF | — | — | — | — | ₹-10.5 Cr | — |
| Total Assets | — | ₹916 Cr | ₹241 Cr | ₹605 Cr | ₹669 Cr | -7.6% |
| Total Debt | — | — | ₹0.0 Cr | ₹185 Cr | ₹330 Cr | — |
| Shareholders' Equity | — | — | ₹203 Cr | ₹230 Cr | ₹244 Cr | +4.7% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
AHLEAST vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| AHLWEST AHLWEST | — | — | Pending | -51.0% | — |
| CCHHL CCHHL | — | — | Pending | 1.4% | — |
| RHL RHL | — | — | Pending | 2.3% | — |
| BYKE BYKE | — | — | Pending | 2.0% | — |
| SINCLAIR SINCLAIR | — | — | Pending | 12.1% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for AHLEAST in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of AHLEAST →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for AHLEAST →
Compare
Head-to-head with peers
Compare AHLEAST side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse AHLEASTNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.