ASIAN HOTELS (WEST) LTD
AHLWEST · General/Diversified · NSE
₹560
Current Market Price
Fair Value (DCF)
₹899
Discount to FV
+60.5%
Updated just now
YieldIQ Score
40/100
Piotroski F-Score
8/9
Economic Moat
Moderate
Confidence
50%
ROE
—
Debt/Equity
—
WACC
11.1%
Market Cap
₹652.47 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
22.1%
Return on capital employed
EV / EBITDA
8.6×
Enterprise multiple
Debt / EBITDA
4.4×
Leverage vs earnings
Interest Coverage
1.7×
EBIT covers interest
Current Ratio
0.18×
Short-term liquidity
Asset Turnover
0.45×
Revenue per ₹ of assets
Revenue CAGR (3Y)
7.9%
3-year revenue growth
Revenue CAGR (5Y)
24.9%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹560
Bear case
Margin of Safety -17.0%
Implied upside -14.5%
Base case
Margin of Safety +27.4%
Implied upside +37.7%
Bull case
Margin of Safety +40.8%
Implied upside +68.9%
Ratio Trends
AHLWEST · last 10 annual periods
ROE
-51.0%
ROCE
22.1%
Operating Margin
—
Debt / Equity
—
PE
—
EV / EBITDA
42.7×
Historical Financials
AHLWEST · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹148 Cr | ₹319 Cr | ₹400 Cr | ₹411 Cr | ₹400 Cr | +28.2% |
| EBITDA | ₹30.9 Cr | ₹149 Cr | ₹128 Cr | ₹153 Cr | ₹181 Cr | +55.5% |
| EBIT | ₹-26.6 Cr | ₹117 Cr | ₹146 Cr | — | — | — |
| PAT | ₹-118 Cr | ₹32.4 Cr | ₹5.5 Cr | ₹39.8 Cr | ₹65.0 Cr | — |
| EPS (diluted) | ₹-100.85 | ₹27.84 | ₹4.73 | — | — | — |
| CFO | ₹70.5 Cr | ₹155 Cr | ₹152 Cr | ₹138 Cr | ₹203 Cr | +30.3% |
| CapEx | ₹-1.7 Cr | ₹-5.1 Cr | ₹-6.8 Cr | ₹-20.7 Cr | ₹-54.0 Cr | — |
| FCF | ₹68.7 Cr | ₹150 Cr | ₹145 Cr | ₹118 Cr | ₹149 Cr | +21.3% |
| Total Assets | ₹984 Cr | ₹993 Cr | ₹1006 Cr | ₹968 Cr | ₹977 Cr | -0.2% |
| Total Debt | ₹997 Cr | ₹953 Cr | ₹993 Cr | ₹915 Cr | ₹833 Cr | -4.4% |
| Shareholders' Equity | ₹-155 Cr | ₹-123 Cr | ₹-118 Cr | ₹-78.0 Cr | ₹-13.4 Cr | — |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
AHLWEST vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
ADVENTHTL ADVENTHTL | — | — | Pending | 7.0% | — |
HLVLTD HLVLTD | — | — | Pending | 0.4% | — |
 ROHLTD ROHLTD | — | — | Pending | 19.1% | — |
ADVANIHOTR ADVANIHOTR | — | — | Pending | 4.6% | 18.2× |
 KAMATHOTEL KAMAT HOTELS (I) LTD | +53.1%+113.3% upside | 40 | Below Fair Value | 12.2% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for AHLWEST in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. ASIAN HOTELS (WEST) LTD (AHLWEST.NS) trades at 560.00 vs a model fair value of 898.87, a gap of 60.5%. Piotroski F-score: 8/9. Moat label...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of AHLWEST →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for AHLWEST →
Compare
Head-to-head with peers
Compare AHLWEST side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse AHLWESTNow →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.