EIH Limited
EIHOTEL · General/Diversified · NSE
₹293
Current Market Price
Fair Value (DCF)
₹148
Discount to FV
-49.6%
Updated just now
YieldIQ Score
50/100
Piotroski F-Score
6/9
Economic Moat
Moderate
Confidence
47%
ROE
11.9%
Debt/Equity
0.05
WACC
12.8%
Market Cap
₹18,342 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
20.2%
Return on capital employed
EV / EBITDA
15.4×
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)
13.3%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹293.3
Bear case
Discount -222.1%
Base case
Discount -98.5%
Bull case
Discount -61.3%
Ratio Trends
EIHOTEL · last 8 annual periods
ROE
11.9%
ROCE
20.2%
Operating Margin
—
Debt / Equity
0.05×
PE
27.2×
EV / EBITDA
15.4×
Historical Financials
EIHOTEL · 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 | ₹985 Cr | ₹2019 Cr | ₹2511 Cr | ₹2743 Cr | ₹2940 Cr | +31.4% |
| EBITDA | ₹76.5 Cr | ₹614 Cr | ₹1066 Cr | ₹1184 Cr | ₹1114 Cr | +95.3% |
| EBIT | ₹-11.6 Cr | ₹480 Cr | ₹903 Cr | — | — | — |
| PAT | ₹-97.5 Cr | ₹315 Cr | ₹639 Cr | ₹739 Cr | ₹628 Cr | — |
| EPS (diluted) | ₹-1.38 | ₹5.19 | ₹10.22 | — | — | — |
| CFO | ₹-18.7 Cr | ₹614 Cr | ₹712 Cr | ₹825 Cr | ₹993 Cr | — |
| CapEx | ₹-66.9 Cr | ₹-138 Cr | ₹-222 Cr | ₹-485 Cr | ₹-696 Cr | — |
| FCF | ₹-85.6 Cr | ₹476 Cr | ₹489 Cr | ₹341 Cr | ₹297 Cr | — |
| Total Assets | ₹4140 Cr | ₹4407 Cr | ₹5048 Cr | ₹5840 Cr | ₹6556 Cr | +12.2% |
| Total Debt | ₹475 Cr | ₹238 Cr | ₹199 Cr | ₹265 Cr | ₹252 Cr | -14.6% |
| Shareholders' Equity | ₹3027 Cr | ₹3375 Cr | ₹3940 Cr | ₹4613 Cr | ₹5262 Cr | +14.8% |
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 | 16.0% | 39.0× |
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
0.51%
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 Limited (EIHOTEL.NS) trades at 293.30 vs a model fair value of 147.77, a gap of -49.6%. 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.