EASY TRIP PLANNERS LTD
EASEMYTRIP · General/Diversified · NSE
₹8
Current Market Price
Fair Value (DCF)
₹5
Margin of Safety
-29.1%
Updated just now
YieldIQ Score
46/100
Piotroski F-Score
4/9
Economic Moat
Narrow
Confidence
45%
ROE
—
Debt/Equity
0.04
WACC
11.1%
Market Cap
₹2,771 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
17.0%
Return on capital employed
EV / EBITDA
108.7×
Enterprise multiple
Debt / EBITDA
1.9×
Leverage vs earnings
Interest Coverage
33.5×
EBIT covers interest
Current Ratio
2.68×
Short-term liquidity
Asset Turnover
0.51×
Revenue per ₹ of assets
Revenue CAGR (3Y)
35.6%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹7.62
Bear case
₹3.33
MoS -128.8%
Base case
₹5.4
MoS -41.1%
Bull case
₹6.76
MoS -12.7%
Ratio Trends
EASEMYTRIP · last 5 annual periods
ROE
14.5%
ROCE
20.5%
Operating Margin
—
Debt / Equity
0.05×
PE
510.6×
EV / EBITDA
83.5×
Historical Financials
EASEMYTRIP · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹107 Cr | ₹235 Cr | ₹449 Cr | ₹591 Cr | ₹587 Cr | +53.2% |
| EBITDA | — | ₹147 Cr | ₹190 Cr | ₹155 Cr | ₹160 Cr | +2.1% |
| EBIT | ₹86.9 Cr | ₹146 Cr | ₹45.7 Cr | ₹-16.2 Cr | — | — |
| PAT | ₹61.0 Cr | ₹106 Cr | ₹134 Cr | ₹103 Cr | ₹107 Cr | +15.2% |
| EPS (diluted) | ₹5.62 | ₹4.87 | ₹0.18 | ₹-0.09 | — | — |
| CFO | ₹73.8 Cr | ₹20.2 Cr | ₹-110 Cr | ₹124 Cr | ₹112 Cr | +10.9% |
| CapEx | — | — | — | — | ₹-66.3 Cr | — |
| FCF | — | — | — | — | ₹45.6 Cr | +0.0% |
| Total Assets | — | ₹483 Cr | ₹697 Cr | ₹894 Cr | ₹1154 Cr | +24.3% |
| Total Debt | — | — | ₹82.5 Cr | ₹9.1 Cr | ₹37.6 Cr | -17.8% |
| Shareholders' Equity | — | — | ₹370 Cr | ₹605 Cr | ₹742 Cr | +19.0% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
EASEMYTRIP vs 1 closest peer by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| YATRA YATRA | — | — | Pending | 4.7% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for EASEMYTRIP in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. EASY TRIP PLANNERS LTD (EASEMYTRIP.NS) trades at 7.62 vs a model fair value of 5.40, a gap of -29.1%. Piotroski F-score: 4/9. Moat label:...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of EASEMYTRIP →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for EASEMYTRIP →
Compare
Head-to-head with peers
Compare EASEMYTRIP side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse EASEMYTRIPNow →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.