ASIAN HOTELS (NORTH) LTD
ASIANHOTNR · General/Diversified · NSE
₹296
Current Market Price
Fair Value (DCF)
₹869
Margin of Safety
+193.3%
Updated 2d ago
YieldIQ Score
63/100
Piotroski F-Score
6/9
Economic Moat
Narrow
Confidence
58%
ROE
—
Debt/Equity
3.38
WACC
11.1%
Market Cap
₹1,264 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
—
Return on capital employed
EV / EBITDA
17.5×
Enterprise multiple
Debt / EBITDA
8.1×
Leverage vs earnings
Interest Coverage
3.1×
EBIT covers interest
Current Ratio
—
Short-term liquidity
Asset Turnover
0.21×
Revenue per ₹ of assets
Revenue CAGR (3Y)
34.6%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹296.4
Bear case
₹766.12
MoS +61.3%
Base case
₹869.3
MoS +65.9%
Bull case
₹1,805.23
MoS +83.6%
Ratio Trends
ASIANHOTNR · last 8 annual periods
ROE
71.4%
ROCE
44.5%
Operating Margin
—
Debt / Equity
2.10×
PE
—
EV / EBITDA
16.7×
Historical Financials
ASIANHOTNR · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹72.6 Cr | ₹131 Cr | ₹73.2 Cr | ₹83.6 Cr | ₹318 Cr | +44.7% |
| EBITDA | — | ₹-6.7 Cr | ₹44.9 Cr | ₹56.9 Cr | ₹362 Cr | — |
| EBIT | ₹-604 Cr | ₹-344 Cr | ₹18.1 Cr | ₹19.1 Cr | — | — |
| PAT | ₹-695 Cr | ₹-454 Cr | ₹-4.6 Cr | ₹-15.2 Cr | ₹187 Cr | — |
| EPS (diluted) | ₹-357.25 | ₹-233.29 | ₹-2.35 | ₹-7.82 | — | — |
| CFO | ₹40.9 Cr | ₹14.7 Cr | ₹42.9 Cr | ₹72.5 Cr | ₹437 Cr | +80.8% |
| CapEx | — | — | — | — | ₹-5.7 Cr | — |
| FCF | — | — | — | — | ₹431 Cr | +0.0% |
| Total Assets | — | ₹1556 Cr | ₹1573 Cr | ₹1703 Cr | ₹1544 Cr | -0.2% |
| Total Debt | — | — | ₹286 Cr | ₹344 Cr | ₹550 Cr | +17.8% |
| Shareholders' Equity | — | — | ₹162 Cr | ₹74.9 Cr | ₹262 Cr | +12.7% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
ASIANHOTNR vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| ORIENTHOT ORIENTHOT | — | — | Pending | 5.8% | — |
| EIHAHOTELS EIHAHOTELS | — | — | Pending | 17.1% | — |
| TAJGVK TAJGVK | — | — | Pending | 14.5% | — |
| BRIGHOTEL BRIGADE HOTEL VENTURE LTD | -38.4% | 34 | Overvalued | 19.7% | — |
| PARKHOTELS PARKHOTELS | — | — | Pending | 6.5% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for ASIANHOTNR in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of ASIANHOTNR →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for ASIANHOTNR →
Compare
Head-to-head with peers
Compare ASIANHOTNR side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse ASIANHOTNRNow →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.