ROBUST HOTELS LIMITED
RHL · General/Diversified · NSE
₹177
Current Market Price
Fair Value (DCF)
₹192
Discount to FV
+8.7%
Updated just now
YieldIQ Score
69/100
Piotroski F-Score
8/9
Economic Moat
Moderate
Confidence
45%
ROE
2.3%
Debt/Equity
0.22
WACC
11.1%
Market Cap
₹306.06 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
6.4%
Return on capital employed
EV / EBITDA
8.4×
Enterprise multiple
Debt / EBITDA
2.8×
Leverage vs earnings
Interest Coverage
2.4×
EBIT covers interest
Current Ratio
5.12×
Short-term liquidity
Asset Turnover
0.16×
Revenue per ₹ of assets
Revenue CAGR (3Y)
11.7%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹177
Bear case
Margin of Safety -466.3%
Implied upside -82.3%
Base case
Margin of Safety +7.4%
Implied upside +8.0%
Bull case
Margin of Safety +23.7%
Implied upside +31.0%
Ratio Trends
RHL · last 4 annual periods
ROE
2.3%
ROCE
6.4%
Operating Margin
—
Debt / Equity
0.22×
PE
—
EV / EBITDA
—
Historical Financials
RHL · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 yfinance | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹40.5 Cr | ₹106 Cr | ₹121 Cr | ₹136 Cr | ₹148 Cr | +38.3% |
| EBITDA | ₹-1.6 Cr | ₹31.7 Cr | ₹37.9 Cr | ₹55.8 Cr | ₹66.8 Cr | — |
| EBIT | — | ₹14.5 Cr | ₹22.0 Cr | — | — | +11.0% |
| PAT | ₹-35.0 Cr | ₹55.3 Cr | ₹4.7 Cr | ₹16.5 Cr | ₹24.7 Cr | — |
| EPS (diluted) | — | ₹31.99 | ₹2.74 | — | — | -45.9% |
| CFO | ₹2.2 Cr | ₹27.3 Cr | ₹28.9 Cr | ₹54.4 Cr | ₹45.6 Cr | +114.5% |
| CapEx | ₹-8.4 Cr | ₹-4.7 Cr | ₹-9.3 Cr | ₹-5.1 Cr | ₹-3.1 Cr | — |
| FCF | ₹-6.2 Cr | ₹22.6 Cr | ₹19.7 Cr | ₹49.2 Cr | ₹42.5 Cr | — |
| Total Assets | ₹527 Cr | ₹843 Cr | ₹892 Cr | ₹906 Cr | ₹926 Cr | +15.1% |
| Total Debt | ₹191 Cr | ₹114 Cr | ₹159 Cr | ₹154 Cr | ₹152 Cr | -5.6% |
| Shareholders' Equity | ₹305 Cr | ₹696 Cr | ₹701 Cr | ₹717 Cr | ₹742 Cr | +24.9% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
RHL vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
AHLEAST AHLEAST | — | — | Pending | 7.2% | — |
SINCLAIR SINCLAIR | — | — | Pending | 12.1% | — |
AHLWEST AHLWEST | — | — | Pending | — | — |
CCHHL CCHHL | — | — | Pending | -5.9% | — |
BYKE BYKE | — | — | Pending | 2.9% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for RHL in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. ROBUST HOTELS LIMITED (RHL.NS) trades at 177.00 vs a model fair value of 192.33, a gap of 8.7%. Piotroski F-score: 8/9. Moat label: Moder...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of RHL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for RHL →
Compare
Head-to-head with peers
Compare RHL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse RHLNow →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.