ASIAN HOTELS (WEST) LTD
AHLWEST · General/Diversified · NSE
₹298
Current Market Price
Fair Value (DCF)
₹1,144
Margin of Safety
+284.3%
Updated just now
YieldIQ Score
73/100
Piotroski F-Score
7/9
Economic Moat
Wide
Confidence
54%
ROE
—
Debt/Equity
0.00
WACC
11.1%
Market Cap
₹347 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
24.6%
Return on capital employed
EV / EBITDA
6.1×
Enterprise multiple
Debt / EBITDA
4.8×
Leverage vs earnings
Interest Coverage
1.7×
EBIT covers interest
Current Ratio
0.18×
Short-term liquidity
Asset Turnover
0.42×
Revenue per ₹ of assets
Revenue CAGR (3Y)
40.4%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹297.61
Bear case
₹473.3
MoS +37.1%
Base case
₹1,143.71
MoS +74.0%
Bull case
₹1,536.39
MoS +80.6%
Ratio Trends
AHLWEST · last 4 annual periods
ROE
-51.0%
ROCE
18.3%
Operating Margin
—
Debt / Equity
—
PE
—
EV / EBITDA
42.7×
Historical Financials
AHLWEST · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹148 Cr | ₹319 Cr | ₹400 Cr | ₹411 Cr | +40.4% |
| EBITDA | ₹30.9 Cr | ₹149 Cr | ₹128 Cr | ₹153 Cr | +70.6% |
| EBIT | — | — | — | — | — |
| PAT | ₹-118 Cr | ₹32.4 Cr | ₹5.5 Cr | ₹39.8 Cr | — |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹70.5 Cr | ₹155 Cr | ₹152 Cr | ₹138 Cr | +25.2% |
| CapEx | ₹-1.7 Cr | ₹-5.1 Cr | ₹-6.8 Cr | ₹-20.7 Cr | — |
| FCF | ₹68.7 Cr | ₹150 Cr | ₹145 Cr | ₹118 Cr | +19.6% |
| Total Assets | ₹984 Cr | ₹993 Cr | ₹1006 Cr | ₹968 Cr | -0.5% |
| Total Debt | ₹997 Cr | ₹953 Cr | ₹993 Cr | ₹915 Cr | -2.8% |
| Shareholders' Equity | ₹-155 Cr | ₹-123 Cr | ₹-118 Cr | ₹-78.0 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 |
|---|---|---|---|---|---|
| CCHHL CCHHL | — | — | Pending | 1.4% | — |
| BYKE BYKE | — | — | Pending | 2.0% | — |
| AHLEAST AHLEAST | — | — | Pending | 7.2% | — |
| RHL RHL | — | — | Pending | 2.3% | — |
| SINCLAIR SINCLAIR | — | — | Pending | 12.1% | — |
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 297.61 vs a model fair value of 1143.71, a gap of 284.3%. Piotroski F-score: 7/9. Moat lab...
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.