EIH ASSOCIATED HOTELS LTD
EIHAHOTELS · General/Diversified · NSE
₹297
Current Market Price
Fair Value (DCF)
₹208
Discount to FV
-29.8%
Updated just now
YieldIQ Score
33/100
Piotroski F-Score
4/9
Economic Moat
Moderate
Confidence
39%
ROE
14.5%
Debt/Equity
0.01
WACC
11.1%
Market Cap
₹1,808 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
22.2%
Return on capital employed
EV / EBITDA
12.2×
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
0.59×
Revenue per ₹ of assets
Revenue CAGR (3Y)
4.4%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹296.7
Bear case
Discount -134.9%
Base case
Discount -42.5%
Bull case
Discount -12.5%
Ratio Trends
EIHAHOTELS · last 9 annual periods
ROE
14.5%
ROCE
22.2%
Operating Margin
—
Debt / Equity
0.01×
PE
18.9×
EV / EBITDA
12.2×
Historical Financials
EIHAHOTELS · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹195 Cr | ₹337 Cr | ₹385 Cr | ₹408 Cr | ₹384 Cr | +18.4% |
| EBITDA | ₹34.4 Cr | ₹102 Cr | ₹126 Cr | ₹141 Cr | ₹135 Cr | +40.7% |
| EBIT | ₹18.7 Cr | ₹85.2 Cr | ₹110 Cr | — | — | +55.5% |
| PAT | ₹12.9 Cr | ₹64.6 Cr | ₹81.0 Cr | ₹91.8 Cr | ₹87.2 Cr | +61.3% |
| EPS (diluted) | ₹4.23 | ₹21.21 | ₹26.59 | — | — | +58.3% |
| CFO | ₹38.1 Cr | ₹91.2 Cr | ₹77.5 Cr | ₹109 Cr | ₹100 Cr | +27.4% |
| CapEx | ₹-15.6 Cr | ₹-19.7 Cr | ₹-37.4 Cr | ₹-27.9 Cr | ₹-60.6 Cr | — |
| FCF | ₹22.5 Cr | ₹71.5 Cr | ₹40.2 Cr | ₹80.8 Cr | ₹39.8 Cr | +15.4% |
| Total Assets | ₹412 Cr | ₹504 Cr | ₹563 Cr | ₹651 Cr | ₹724 Cr | +15.1% |
| Total Debt | ₹2.0 Cr | ₹5.0 Cr | ₹4.0 Cr | ₹4.3 Cr | ₹4.3 Cr | +21.5% |
| Shareholders' Equity | ₹332 Cr | ₹397 Cr | ₹463 Cr | ₹536 Cr | ₹602 Cr | +16.0% |
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 TAJ GVK HOTELS & RESORTS | +9.5% | 63 | Near Fair Value | 14.5% | — |
 ORIENTHOT ORIENTHOT | — | — | Pending | 5.8% | — |
BRIGHOTEL BRIGHOTEL | — | — | Pending | 6.1% | — |
PARKHOTELS PARKHOTELS | — | — | Pending | 6.5% | — |
ASIANHOTNR ASIANHOTNR | — | — | Pending | 71.4% | — |
Click a ticker to view its fair-value analysis.
Dividend History
7 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹12.00/sh
Last payout
2025-07-28
₹3.50
Peak payout
₹6.00
Trailing yield
1.18%
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. EIH ASSOCIATED HOTELS LTD (EIHAHOTELS.NS) trades at 296.70 vs a model fair value of 208.14, a gap of -29.8%. Piotroski F-score: 4/9. Moat...
Read full AI analysis →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.