EIH Limited
EIHOTEL · General/Diversified · NSE
₹320
Current Market Price
Fair Value (DCF)
₹204
Margin of Safety
-36.4%
Updated just now
YieldIQ Score
50/100
Piotroski F-Score
6/9
Economic Moat
Moderate
Confidence
46%
ROE
15.6%
Debt/Equity
0.00
WACC
12.8%
Market Cap
₹0.20 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
19.8%
Return on capital employed
EV / EBITDA
18.4×
Enterprise multiple
Debt / EBITDA
0.2×
Leverage vs earnings
Interest Coverage
52.3×
EBIT covers interest
Current Ratio
2.82×
Short-term liquidity
Asset Turnover
0.49×
Revenue per ₹ of assets
Revenue CAGR (3Y)
12.5%
3-year revenue growth
Revenue CAGR (5Y)
42.0%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹320
Bear case
₹126.23
MoS -153.5%
Base case
₹203.62
MoS -57.2%
Bull case
₹251.99
MoS -27.0%
Ratio Trends
EIHOTEL · last 7 annual periods
ROE
15.6%
ROCE
23.6%
Operating Margin
—
Debt / Equity
0.06×
PE
112.4×
EV / EBITDA
16.8×
Historical Financials
EIHOTEL · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹497 Cr | ₹985 Cr | ₹2019 Cr | ₹2511 Cr | ₹2743 Cr | +53.3% |
| EBITDA | — | ₹76.5 Cr | ₹614 Cr | ₹1066 Cr | ₹1182 Cr | +98.3% |
| EBIT | ₹-369 Cr | ₹83.8 Cr | ₹148 Cr | ₹328 Cr | — | — |
| PAT | ₹-375 Cr | ₹-95.1 Cr | ₹315 Cr | ₹639 Cr | ₹739 Cr | — |
| EPS (diluted) | ₹-6.17 | ₹-1.38 | ₹1.35 | ₹3.56 | — | — |
| CFO | ₹-139 Cr | ₹-17.5 Cr | ₹621 Cr | ₹712 Cr | ₹825 Cr | — |
| CapEx | — | — | — | — | ₹-485 Cr | — |
| FCF | — | — | — | — | ₹340 Cr | +0.0% |
| Total Assets | — | ₹4140 Cr | ₹4407 Cr | ₹5048 Cr | ₹5840 Cr | +9.0% |
| Total Debt | — | — | ₹21.1 Cr | ₹0.0 Cr | ₹265 Cr | +88.4% |
| Shareholders' Equity | — | — | ₹3375 Cr | ₹3940 Cr | ₹4744 Cr | +8.9% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
EIHOTEL vs 1 closest peer by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| INDHOTEL INDHOTEL | — | — | Pending | 15.4% | — |
Click a ticker to view its fair-value analysis.
Dividend History
6 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹3.80/sh
Last payout
2025-07-30
₹1.50
Peak payout
₹1.50
Trailing yield
0.47%
Amounts parsed from NSE subject lines; percent-of-face-value declarations are not converted and shown as missing.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. EIH Limited (EIHOTEL.NS) trades at 320.00 vs a model fair value of 203.62, a gap of -36.4%. Piotroski F-score: 6/9. Moat label: Moderate....
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of EIHOTEL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for EIHOTEL →
Compare
Head-to-head with peers
Compare EIHOTEL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse EIHOTELNow →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.