THE BYKE HOSPITALITY LTD
BYKE · General/Diversified · NSE
₹38
Current Market Price
Fair Value (DCF)
₹27
Margin of Safety
-28.1%
Updated 2h ago
YieldIQ Score
40/100
Piotroski F-Score
2/9
Economic Moat
Narrow
Confidence
33%
ROE
—
Debt/Equity
0.46
WACC
11.1%
Market Cap
₹197 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
440.0%
Return on capital employed
EV / EBITDA
10.9×
Enterprise multiple
Debt / EBITDA
3.4×
Leverage vs earnings
Interest Coverage
1.5×
EBIT covers interest
Current Ratio
3.71×
Short-term liquidity
Asset Turnover
0.30×
Revenue per ₹ of assets
Revenue CAGR (3Y)
1.2%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹37.71
Bear case
₹16.5
MoS -128.5%
Base case
₹27.1
MoS -39.2%
Bull case
₹33
MoS -14.3%
Ratio Trends
BYKE · last 4 annual periods
ROE
2.0%
ROCE
12.4%
Operating Margin
—
Debt / Equity
0.41×
PE
73.8×
EV / EBITDA
6.1×
Historical Financials
BYKE · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹65.6 Cr | ₹93.3 Cr | ₹114 Cr | ₹83.9 Cr | ₹96.6 Cr | +10.2% |
| EBITDA | — | ₹24.2 Cr | ₹40.9 Cr | ₹36.4 Cr | ₹39.3 Cr | +13.0% |
| EBIT | ₹-11.6 Cr | ₹-5.7 Cr | ₹11.2 Cr | ₹11.2 Cr | — | — |
| PAT | ₹-18.2 Cr | ₹-12.8 Cr | ₹2.3 Cr | ₹5.6 Cr | ₹4.6 Cr | — |
| EPS (diluted) | ₹-4.55 | ₹-3.20 | ₹0.58 | ₹1.39 | — | — |
| CFO | ₹13.0 Cr | ₹17.3 Cr | ₹60.7 Cr | ₹20.8 Cr | ₹9.6 Cr | -7.3% |
| CapEx | — | — | — | — | ₹-13.5 Cr | — |
| FCF | — | — | — | — | ₹-3.9 Cr | — |
| Total Assets | — | ₹263 Cr | ₹247 Cr | ₹267 Cr | ₹323 Cr | +5.3% |
| Total Debt | — | — | ₹14.9 Cr | ₹4.9 Cr | ₹92.6 Cr | +57.8% |
| Shareholders' Equity | — | — | ₹160 Cr | ₹202 Cr | ₹225 Cr | +8.9% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
BYKE vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| CCHHL COUNTRY CLUB HOSP HOL LTD | -37.0% | 38 | High Risk | 1.4% | — |
| AHLWEST AHLWEST | — | — | Pending | -51.0% | — |
| 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 BYKE in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. THE BYKE HOSPITALITY LTD (BYKE.NS) trades at 37.71 vs a model fair value of 27.10, a gap of -28.1%. Piotroski F-score: 2/9. Moat label: N...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of BYKE →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for BYKE →
Compare
Head-to-head with peers
Compare BYKE side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse BYKENow →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.