ASHIANA HOUSING LTD
ASHIANA · General/Diversified · NSE
₹335
Current Market Price
Fair Value (DCF)
₹224
Margin of Safety
-33.0%
Updated just now
YieldIQ Score
17/100
Piotroski F-Score
5/9
Economic Moat
None
Confidence
42%
ROE
14.7%
Debt/Equity
0.40
WACC
11.1%
Market Cap
₹3,365 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
20.0%
Return on capital employed
EV / EBITDA
22.3×
Enterprise multiple
Debt / EBITDA
2.1×
Leverage vs earnings
Interest Coverage
—
EBIT covers interest
Current Ratio
1.37×
Short-term liquidity
Asset Turnover
0.15×
Revenue per ₹ of assets
Revenue CAGR (3Y)
37.0%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹334.75
Bear case
₹155.03
MoS -115.9%
Base case
₹224.3
MoS -49.2%
Bull case
₹353.29
MoS +5.2%
Ratio Trends
ASHIANA · last 7 annual periods
ROE
2.4%
ROCE
1.6%
Operating Margin
—
Debt / Equity
0.36×
PE
163.8×
EV / EBITDA
35.0×
Historical Financials
ASHIANA · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹242 Cr | ₹222 Cr | ₹400 Cr | ₹935 Cr | ₹524 Cr | +21.3% |
| EBITDA | — | ₹-2.7 Cr | ₹45.8 Cr | ₹119 Cr | ₹16.3 Cr | — |
| EBIT | ₹2.8 Cr | ₹-9.8 Cr | ₹12.1 Cr | ₹25.1 Cr | — | +73.7% |
| PAT | ₹-5.6 Cr | ₹-7.1 Cr | ₹27.9 Cr | ₹83.4 Cr | ₹18.2 Cr | — |
| EPS (diluted) | ₹-0.51 | ₹0.65 | ₹1.03 | ₹1.72 | — | — |
| CFO | ₹121 Cr | ₹-62.0 Cr | ₹34.7 Cr | ₹212 Cr | ₹234 Cr | +17.8% |
| CapEx | — | — | — | — | ₹-39.7 Cr | — |
| FCF | — | — | — | — | ₹194 Cr | +0.0% |
| Total Assets | — | ₹1864 Cr | ₹2200 Cr | ₹2406 Cr | ₹3488 Cr | +17.0% |
| Total Debt | — | — | ₹16.9 Cr | ₹19.4 Cr | ₹276 Cr | +101.0% |
| Shareholders' Equity | — | — | ₹760 Cr | ₹770 Cr | ₹764 Cr | +0.1% |
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 |
|---|---|---|---|---|---|
| MARATHON MARATHON | — | — | Pending | 15.5% | — |
| KOLTEPATIL KOLTEPATIL | — | — | Pending | 12.7% | — |
| RAYMONDREL RAYMONDREL | — | — | Pending | — | — |
| HUBTOWN HUBTOWN | — | — | Pending | 1.9% | — |
| IBULLSLTD IBULLSLTD | — | — | Pending | — | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for ASHIANA in the last 10 years.
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.