APOLLO SINDOORI HOTEL LTD
APOLSINHOT · General/Diversified · NSE
₹1,148
Current Market Price
Fair Value (DCF)
₹513
Margin of Safety
-55.3%
Updated 2d ago
YieldIQ Score
28/100
Piotroski F-Score
7/9
Economic Moat
None
Confidence
32%
ROE
—
Debt/Equity
0.54
WACC
11.1%
Market Cap
₹299 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
10.0%
Return on capital employed
EV / EBITDA
13.7×
Enterprise multiple
Debt / EBITDA
3.7×
Leverage vs earnings
Interest Coverage
2.6×
EBIT covers interest
Current Ratio
1.76×
Short-term liquidity
Asset Turnover
1.72×
Revenue per ₹ of assets
Revenue CAGR (3Y)
37.6%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹1,148.25
Bear case
₹310.73
MoS -269.5%
Base case
₹512.86
MoS -123.9%
Bull case
₹776.28
MoS -47.9%
Ratio Trends
APOLSINHOT · last 8 annual periods
ROE
5.3%
ROCE
12.8%
Operating Margin
—
Debt / Equity
0.55×
PE
134.1×
EV / EBITDA
7.1×
Historical Financials
APOLSINHOT · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹168 Cr | ₹199 Cr | ₹134 Cr | ₹135 Cr | ₹542 Cr | +33.9% |
| EBITDA | — | ₹24.9 Cr | ₹36.7 Cr | ₹34.7 Cr | ₹29.0 Cr | +3.9% |
| EBIT | ₹3.8 Cr | ₹13.9 Cr | ₹9.1 Cr | ₹6.4 Cr | — | +14.1% |
| PAT | ₹9.6 Cr | ₹10.2 Cr | ₹2.0 Cr | ₹1.7 Cr | ₹7.7 Cr | -5.2% |
| EPS (diluted) | ₹36.79 | ₹39.38 | ₹7.85 | ₹6.62 | — | -34.9% |
| CFO | ₹16.9 Cr | ₹14.6 Cr | ₹3.5 Cr | ₹14.1 Cr | ₹21.3 Cr | +6.0% |
| CapEx | — | — | — | — | ₹-12.6 Cr | — |
| FCF | — | — | — | — | ₹8.7 Cr | +0.0% |
| Total Assets | — | ₹166 Cr | ₹339 Cr | ₹316 Cr | ₹316 Cr | +17.4% |
| Total Debt | — | — | ₹56.6 Cr | ₹62.7 Cr | ₹80.7 Cr | +9.3% |
| Shareholders' Equity | — | — | ₹120 Cr | ₹135 Cr | ₹146 Cr | +5.0% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
APOLSINHOT vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| DJML DJML | — | — | Pending | 9.7% | — |
| RADIANTCMS RADIANTCMS | — | — | Pending | 17.0% | — |
| REPRO REPRO | — | — | Pending | -0.5% | — |
| RUCHINFRA RUCHI INFRASTRUCTURE LTD | -52.3% | 17 | Data Limited | 0.8% | — |
| KRYSTAL KRYSTAL | — | — | Pending | 10.0% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for APOLSINHOT in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of APOLSINHOT →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for APOLSINHOT →
Compare
Head-to-head with peers
Compare APOLSINHOT side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse APOLSINHOTNow →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.