ASHIANA HOUSING LTD
ASHIANA · General/Diversified · NSE
₹356
Current Market Price
Fair Value (DCF)
₹439
Discount to FV
+23.5%
Updated just now
YieldIQ Score
65/100
Piotroski F-Score
6/9
Economic Moat
Narrow
Confidence
56%
ROE
2.4%
Debt/Equity
0.36
WACC
11.1%
Market Cap
₹3,576 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
1.6%
Return on capital employed
EV / EBITDA
25.3×
Enterprise multiple
Debt / EBITDA
2.5×
Leverage vs earnings
Interest Coverage
—
EBIT covers interest
Current Ratio
1.37×
Short-term liquidity
Asset Turnover
0.21×
Revenue per ₹ of assets
Revenue CAGR (3Y)
42.0%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹355.7
Bear case
Discount -15.1%
Base case
Discount +19.0%
Bull case
Discount +46.1%
Ratio Trends
ASHIANA · last 7 annual periods
ROE
2.4%
ROCE
1.6%
Operating Margin
—
Debt / Equity
0.36×
PE
61.0×
EV / EBITDA
39.3×
Historical Financials
ASHIANA · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 NSE_XBRL | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹242 Cr | ₹204 Cr | ₹400 Cr | ₹935 Cr | ₹524 Cr | +21.3% |
| EBITDA | — | ₹-2.7 Cr | ₹45.8 Cr | ₹119 Cr | ₹16.3 Cr | — |
| EBIT | ₹9.3 Cr | ₹-9.8 Cr | ₹37.4 Cr | ₹110 Cr | — | +85.3% |
| PAT | ₹1.7 Cr | ₹-7.0 Cr | ₹27.9 Cr | ₹83.4 Cr | ₹18.2 Cr | +80.5% |
| EPS (diluted) | ₹0.40 | ₹-0.64 | ₹2.81 | ₹8.33 | — | +113.6% |
| CFO | ₹121 Cr | ₹-81.8 Cr | ₹34.7 Cr | ₹212 Cr | ₹234 Cr | +17.8% |
| CapEx | — | ₹-5.5 Cr | ₹-21.1 Cr | ₹-31.7 Cr | ₹-39.7 Cr | — |
| FCF | — | ₹-87.3 Cr | ₹13.6 Cr | ₹181 Cr | ₹194 Cr | — |
| Total Assets | — | ₹1864 Cr | ₹2202 Cr | ₹2402 Cr | ₹3488 Cr | +17.0% |
| Total Debt | — | ₹174 Cr | ₹184 Cr | ₹148 Cr | ₹276 Cr | +12.2% |
| Shareholders' Equity | — | ₹736 Cr | ₹760 Cr | ₹770 Cr | ₹764 Cr | +0.9% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
ASHIANA vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
RAYMONDREL RAYMONDREL | — | — | Pending | — | — |
 TARC TARC | — | — | Pending | -22.2% | — |
 KOLTEPATIL KOLTEPATIL | — | — | Pending | 12.8% | — |
 SUNTECK SUNTECK | — | — | Pending | 4.6% | — |
MARATHON MARATHON | — | — | Pending | 15.7% | — |
Click a ticker to view its fair-value analysis.
Dividend History
12 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹6.80/sh
Last payout
2026-02-18
₹1.00
Peak payout
₹1.50
Trailing yield
0.70%
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. ASHIANA HOUSING LTD (ASHIANA.NS) trades at 355.70 vs a model fair value of 439.33, a gap of 23.5%. Piotroski F-score: 6/9. Moat label: Na...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of ASHIANA →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for ASHIANA →
Compare
Head-to-head with peers
Compare ASHIANA side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse ASHIANANow →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.