EIH ASSOCIATED HOTELS LTD
EIHAHOTELS · General/Diversified · NSE
₹330
Current Market Price
Fair Value (DCF)
₹348
Margin of Safety
+5.6%
Updated 1d ago
YieldIQ Score
64/100
Piotroski F-Score
8/9
Economic Moat
Wide
Confidence
60%
ROE
—
Debt/Equity
0.01
WACC
11.1%
Market Cap
₹2,009 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
21.3%
Return on capital employed
EV / EBITDA
13.4×
Enterprise multiple
Debt / EBITDA
0.0×
Leverage vs earnings
Interest Coverage
325.4×
EBIT covers interest
Current Ratio
4.58×
Short-term liquidity
Asset Turnover
0.63×
Revenue per ₹ of assets
Revenue CAGR (3Y)
27.9%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹329.65
Bear case
₹188.79
MoS -74.6%
Base case
₹347.95
MoS +5.3%
Bull case
₹396.07
MoS +16.8%
Ratio Trends
EIHAHOTELS · last 8 annual periods
ROE
17.1%
ROCE
26.0%
Operating Margin
—
Debt / Equity
0.01×
PE
97.2×
EV / EBITDA
24.9×
Historical Financials
EIHAHOTELS · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹101 Cr | ₹195 Cr | ₹108 Cr | ₹132 Cr | ₹408 Cr | +41.7% |
| EBITDA | — | ₹34.4 Cr | ₹102 Cr | ₹126 Cr | ₹141 Cr | +42.3% |
| EBIT | ₹-36.6 Cr | ₹18.7 Cr | ₹30.8 Cr | ₹49.5 Cr | — | — |
| PAT | ₹-26.7 Cr | ₹12.9 Cr | ₹26.2 Cr | ₹36.8 Cr | ₹91.8 Cr | — |
| EPS (diluted) | ₹-8.78 | ₹4.23 | ₹8.59 | ₹12.08 | — | — |
| CFO | ₹-11.9 Cr | ₹38.1 Cr | ₹91.2 Cr | ₹77.5 Cr | ₹109 Cr | — |
| CapEx | — | — | — | — | ₹-27.9 Cr | — |
| FCF | — | — | — | — | ₹80.8 Cr | +0.0% |
| Total Assets | — | ₹412 Cr | ₹504 Cr | ₹563 Cr | ₹651 Cr | +12.1% |
| Total Debt | — | — | ₹0.0 Cr | ₹0.0 Cr | ₹4.3 Cr | — |
| Shareholders' Equity | — | — | ₹397 Cr | ₹463 Cr | ₹536 Cr | +7.8% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
EIHAHOTELS vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| TAJGVK TAJGVK | — | — | Pending | 14.5% | — |
| ORIENTHOT ORIENTHOT | — | — | Pending | 5.8% | — |
| BRIGHOTEL BRIGADE HOTEL VENTURE LTD | -38.4% | 34 | Overvalued | 19.7% | — |
| PARKHOTELS PARKHOTELS | — | — | Pending | 6.5% | — |
| ASIANHOTNR ASIANHOTNR | — | — | Pending | 71.4% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for EIHAHOTELS in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of EIHAHOTELS →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for EIHAHOTELS →
Compare
Head-to-head with peers
Compare EIHAHOTELS side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse EIHAHOTELSNow →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.