Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 12 March, 2025
Author: Getaka|Social: Getaka Financial Technology X (Earlier Twitter) Profile Getaka Financial Technology LinkedIn Logo
Stock Ticker - BSE: 500023 | NSE: ASIANHOTNR

Asian Hotels (North) Ltd: Share Price Analysis, Intrinsic Value & Fundamentals (2025)

Share Price and Basic Stock Data

Last Updated: March 9, 2025, 8:21 pm

Market Cap 725 Cr.
Current Price 373
High / Low 390/108
Stock P/E
Book Value 1.19
Dividend Yield0.00 %
ROCE4.43 %
ROE73.7 %
Face Value 10.0
PEG Ratio0.00

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for Asian Hotels (North) Ltd

Competitors of Asian Hotels (North) Ltd

Stock Name Market Cap Current Price High / Low Stock P/E Book Value Dividend Yield ROCE ROE Face Value
Mahindra Holidays & Resorts India Ltd 6,339 Cr. 314 505/27847.1 29.10.00 %9.24 %24.0 % 10.0
Kamat Hotels (India) Ltd 918 Cr. 311 319/17525.6 81.80.00 %17.5 %10.6 % 10.0
Asian Hotels (North) Ltd 725 Cr. 373 390/108 1.190.00 %4.43 %73.7 % 10.0
Advani Hotels & Resorts (India) Ltd 546 Cr. 59.0 91.6/52.321.4 7.303.05 %48.2 %36.9 % 2.00
Industry Average2,132.00 Cr264.2531.3729.850.76%19.84%36.30%8.00

All Competitor Stocks of Asian Hotels (North) Ltd

Quarterly Result

MetricDec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024
Sales 47365360697363747784627886
Expenses 36355051515050595661495865
Operating Profit 11139192413152123132022
OPM % 23%2%6%15%27%32%21%20%28%27%22%25%25%
Other Income 1100101-00200117
Interest 23353133312328324534343829
Depreciation 8966666665555
Profit before tax -20-42-33-30-17-5-20-23-29-15-25-23104
Tax % -0%-0%-0%-0%-0%-0%-0%-0%-0%1%-0%122%14%
Net Profit -20-42-33-30-17-5-20-23-29-15-25-5290
EPS in Rs -10.44-21.61-17.18-15.39-8.68-2.35-10.31-11.86-14.98-7.82-12.99-26.7146.42

Last Updated: March 3, 2025, 5:30 pm

Below is a detailed analysis of the quarterly data for Asian Hotels (North) Ltd based on the most recent figures (Dec 2024) and their trends compared to the previous period:

  • For Sales, as of Dec 2024, the value is ₹86.00 Cr.. The value appears strong and on an upward trend. It has increased from 78.00 Cr. (Sep 2024) to ₹86.00 Cr., marking an increase of ₹8.00 Cr..
  • For Expenses, as of Dec 2024, the value is ₹65.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 58.00 Cr. (Sep 2024) to ₹65.00 Cr., marking an increase of ₹7.00 Cr..
  • For Operating Profit, as of Dec 2024, the value is ₹22.00 Cr.. The value appears strong and on an upward trend. It has increased from 20.00 Cr. (Sep 2024) to ₹22.00 Cr., marking an increase of ₹2.00 Cr..
  • For OPM %, as of Dec 2024, the value is 25.00%. The value remains steady. There is no change compared to the previous period (Sep 2024) which recorded 25.00%.
  • For Other Income, as of Dec 2024, the value is ₹117.00 Cr.. The value appears strong and on an upward trend. It has increased from 0.00 Cr. (Sep 2024) to ₹117.00 Cr., marking an increase of ₹117.00 Cr..
  • For Interest, as of Dec 2024, the value is ₹29.00 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 38.00 Cr. (Sep 2024) to ₹29.00 Cr., marking a decrease of 9.00 Cr..
  • For Depreciation, as of Dec 2024, the value is ₹5.00 Cr.. The value remains steady. There is no change compared to the previous period (Sep 2024) which recorded 5.00 Cr..
  • For Profit before tax, as of Dec 2024, the value is ₹104.00 Cr.. The value appears strong and on an upward trend. It has increased from -23.00 Cr. (Sep 2024) to ₹104.00 Cr., marking an increase of ₹127.00 Cr..
  • For Tax %, as of Dec 2024, the value is 14.00%. The value appears to be improving (decreasing) as expected. It has decreased from 122.00% (Sep 2024) to 14.00%, marking a decrease of 108.00%.
  • For Net Profit, as of Dec 2024, the value is ₹90.00 Cr.. The value appears strong and on an upward trend. It has increased from -52.00 Cr. (Sep 2024) to ₹90.00 Cr., marking an increase of ₹142.00 Cr..
  • For EPS in Rs, as of Dec 2024, the value is 46.42. The value appears strong and on an upward trend. It has increased from ₹-26.71 (Sep 2024) to 46.42, marking an increase of ₹73.13.

Overall, while many items appear to show a positive trend, any significant downward movement warrant further investigation.

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: March 7, 2025, 9:12 pm

MetricMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024TTM
Sales 21622823324125127427425273131256298310
Expenses 15819218917016819019119893124201226233
Operating Profit 5836447183848255-206547277
OPM % 27%16%19%30%33%31%30%22%-27%5%21%24%25%
Other Income 504131461031815-567422119
Interest 527394117999811312591110118140135
Depreciation 12112723212019181725232220
Profit before tax 44-8-45-23-27-3-42-74-695-125-85-8741
Tax % 34%183%6%-114%-43%-12%-22%-15%0%0%0%0%
Net Profit 29-24-483-16-2-33-63-695-125-85-88-2
EPS in Rs 15.14-12.16-24.771.63-8.02-1.24-16.85-32.45-357.34-64.16-43.60-44.98-1.10
Dividend Payout % 7%-8%0%0%0%0%0%0%0%0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2013-20142014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-2024
YoY Net Profit Growth (%)-182.76%-100.00%106.25%-633.33%87.50%-1550.00%-90.91%-1003.17%82.01%32.00%-3.53%
Change in YoY Net Profit Growth (%)0.00%82.76%206.25%-739.58%720.83%-1637.50%1459.09%-912.27%1085.19%-50.01%-35.53%

Asian Hotels (North) Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2013-2014 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:3%
5 Years:2%
3 Years:60%
TTM:8%
Compounded Profit Growth
10 Years:%
5 Years:%
3 Years:9%
TTM:-36%
Stock Price CAGR
10 Years:14%
5 Years:42%
3 Years:70%
1 Year:221%
Return on Equity
10 Years:-12%
5 Years:-27%
3 Years:-47%
Last Year:-74%

Last Updated: Unknown

Balance Sheet

Last Updated: November 15, 2024, 1:40 am

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Sep 2024
Equity Capital 19191919191919191919191919
Reserves 84978373373872171968762435222814355-22
Borrowings 7609009069459478969129209591,0681,0821,0521,105
Other Liabilities 289259240149142176201231250241329576653
Total Liabilities 1,9181,9611,8991,8511,8311,8101,8191,7941,5811,5561,5731,7031,756
Fixed Assets 9831,1861,2711,2131,1861,1481,1291,0961,5031,4791,4571,4341,428
CWIP 27067103121111111
Investments 10855755956356156356757410000
Other Assets 556152597282971221227576115267327
Total Assets 1,9181,9611,8991,8511,8311,8101,8191,7941,5811,5561,5731,7031,756

Below is a detailed analysis of the balance sheet data for Asian Hotels (North) Ltd based on the most recent figures (Sep 2024) and their trends compared to the previous period:

  • For Equity Capital, as of Sep 2024, the value is ₹19.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded ₹19.00 Cr..
  • For Reserves, as of Sep 2024, the value is ₹-22.00 Cr.. The value appears to be declining and may need further review. It has decreased from ₹55.00 Cr. (Mar 2024) to ₹-22.00 Cr., marking a decrease of 77.00 Cr..
  • For Borrowings, as of Sep 2024, the value is ₹1,105.00 Cr.. The value appears to be increasing, which may not be favorable. However, Reserves are negative, which is a major warning sign. It has increased from ₹1,052.00 Cr. (Mar 2024) to ₹1,105.00 Cr., marking an increase of 53.00 Cr..
  • For Other Liabilities, as of Sep 2024, the value is ₹653.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from ₹576.00 Cr. (Mar 2024) to ₹653.00 Cr., marking an increase of 77.00 Cr..
  • For Total Liabilities, as of Sep 2024, the value is ₹1,756.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from ₹1,703.00 Cr. (Mar 2024) to ₹1,756.00 Cr., marking an increase of 53.00 Cr..
  • For Fixed Assets, as of Sep 2024, the value is ₹1,428.00 Cr.. The value appears to be declining and may need further review. It has decreased from ₹1,434.00 Cr. (Mar 2024) to ₹1,428.00 Cr., marking a decrease of 6.00 Cr..
  • For CWIP, as of Sep 2024, the value is ₹1.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded ₹1.00 Cr..
  • For Investments, as of Sep 2024, the value is ₹0.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded ₹0.00 Cr..
  • For Other Assets, as of Sep 2024, the value is ₹327.00 Cr.. The value appears strong and on an upward trend. It has increased from ₹267.00 Cr. (Mar 2024) to ₹327.00 Cr., marking an increase of 60.00 Cr..
  • For Total Assets, as of Sep 2024, the value is ₹1,756.00 Cr.. The value appears strong and on an upward trend. It has increased from ₹1,703.00 Cr. (Mar 2024) to ₹1,756.00 Cr., marking an increase of 53.00 Cr..

However, the Borrowings (1,105.00 Cr.) are higher than the Reserves (₹-22.00 Cr.), which may signal higher financial risk.

Overall, while many items appear to show a positive trend, any significant downward movement or items where Borrowings exceed Reserves warrant further investigation.

Reserves and Borrowings Chart

Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity +73427428210410110947154372
Cash from Investing Activity +-1063734471844722-1-340
Cash from Financing Activity +33-9-91-82-98-153-109-134-47-11-29-38
Net Cash Flow-032-3072-5-1-3-101835

Free Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Free Cash Flow-702.00-864.00-862.00-874.00-864.00-812.00-830.00-865.00-979.005.0053.0071.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days191615161616221872172321
Inventory Days85765792110117106103187
Days Payable1761693283984784775888183,000
Cash Conversion Cycle-71-77-256-290-352-344-460-697-2,741172321
Working Capital Days-410-420-407-142-122-132-147-215-1,041-602-401-512
ROCE %6%5%1%3%4%4%4%3%-2%-1%3%4%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024
Promoters50.69%50.69%50.69%50.69%50.69%50.69%50.69%50.69%0.16%3.17%3.17%3.17%
FIIs0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%5.26%5.26%5.26%5.26%
DIIs7.35%7.35%7.34%0.13%0.13%0.13%0.13%0.13%0.13%3.74%3.74%3.72%
Public41.96%41.96%41.95%49.16%49.17%49.16%49.16%49.18%94.45%87.82%87.83%87.84%
No. of Shareholders12,06912,14312,07111,72711,38510,43810,3139,88310,25410,0099,7509,773

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 22Mar 21Mar 20Mar 19Mar 18
FaceValue 10.0010.0010.0010.0010.00
Basic EPS (Rs.) -233.29-357.25-33.28-20.08-2.09
Diluted EPS (Rs.) -233.29-357.25-33.28-20.08-2.09
Cash EPS (Rs.) -220.39-348.61-24.06-10.188.17
Book Value[Excl.RevalReserv]/Share (Rs.) -91.4416.20338.16374.88293.69
Book Value[Incl.RevalReserv]/Share (Rs.) 121.12233.59338.16374.88392.19
Revenue From Operations / Share (Rs.) 67.1037.31129.74140.60141.08
PBDIT / Share (Rs.) 5.17-9.2235.5543.8458.94
PBIT / Share (Rs.) -7.74-17.8626.3333.9448.68
PBT / Share (Rs.) -233.29-357.25-38.84-24.86-2.26
Net Profit / Share (Rs.) -233.29-357.26-33.28-20.08-2.09
NP After MI And SOA / Share (Rs.) -218.66-356.88-30.37-18.33-1.91
PBDIT Margin (%) 7.70-24.7027.4031.1841.78
PBIT Margin (%) -11.52-47.8820.2924.1334.50
PBT Margin (%) -347.69-957.48-29.93-17.68-1.60
Net Profit Margin (%) -347.69-957.49-25.64-14.28-1.48
NP After MI And SOA Margin (%) -325.89-956.50-23.40-13.03-1.35
Return on Networth / Equity (%) 0.00-12666.83-9.37-5.06-0.67
Return on Capital Employeed (%) -1.35-2.323.083.755.27
Return On Assets (%) -27.33-34.65-2.77-1.66-0.17
Long Term Debt / Equity (X) -4.98182.621.521.401.81
Total Debt / Equity (X) -6.15230.791.921.682.09
Asset Turnover Ratio (%) 0.070.030.120.130.14
Current Ratio (X) 0.060.050.140.190.22
Quick Ratio (X) 0.050.040.120.170.18
Interest Coverage Ratio (X) 0.09-0.190.540.741.16
Interest Coverage Ratio (Post Tax) (X) -0.13-0.380.480.650.95
Enterprise Value (Cr.) 1228.621406.851367.641480.331740.37
EV / Net Operating Revenue (X) 9.4119.385.425.416.34
EV / EBITDA (X) 122.11-78.4519.7817.3615.18
MarketCap / Net Operating Revenue (X) 1.211.620.511.012.14
Price / BV (X) -0.9021.480.200.391.07
Price / Net Operating Revenue (X) 1.211.620.511.012.14
EarningsYield -2.69-5.90-0.45-0.12-0.01

After reviewing the key financial ratios for Asian Hotels (North) Ltd, here is a detailed analysis based on the latest available data and recent trends:

  • For FaceValue, as of Mar 22, the value is 10.00. This value is within the healthy range. There is no change compared to the previous period (Mar 21) which recorded 10.00.
  • For Basic EPS (Rs.), as of Mar 22, the value is -233.29. This value is below the healthy minimum of 5. It has increased from -357.25 (Mar 21) to -233.29, marking an increase of 123.96.
  • For Diluted EPS (Rs.), as of Mar 22, the value is -233.29. This value is below the healthy minimum of 5. It has increased from -357.25 (Mar 21) to -233.29, marking an increase of 123.96.
  • For Cash EPS (Rs.), as of Mar 22, the value is -220.39. This value is below the healthy minimum of 3. It has increased from -348.61 (Mar 21) to -220.39, marking an increase of 128.22.
  • For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 22, the value is -91.44. It has decreased from 16.20 (Mar 21) to -91.44, marking a decrease of 107.64.
  • For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 22, the value is 121.12. It has decreased from 233.59 (Mar 21) to 121.12, marking a decrease of 112.47.
  • For Revenue From Operations / Share (Rs.), as of Mar 22, the value is 67.10. It has increased from 37.31 (Mar 21) to 67.10, marking an increase of 29.79.
  • For PBDIT / Share (Rs.), as of Mar 22, the value is 5.17. This value is within the healthy range. It has increased from -9.22 (Mar 21) to 5.17, marking an increase of 14.39.
  • For PBIT / Share (Rs.), as of Mar 22, the value is -7.74. This value is below the healthy minimum of 0. It has increased from -17.86 (Mar 21) to -7.74, marking an increase of 10.12.
  • For PBT / Share (Rs.), as of Mar 22, the value is -233.29. This value is below the healthy minimum of 0. It has increased from -357.25 (Mar 21) to -233.29, marking an increase of 123.96.
  • For Net Profit / Share (Rs.), as of Mar 22, the value is -233.29. This value is below the healthy minimum of 2. It has increased from -357.26 (Mar 21) to -233.29, marking an increase of 123.97.
  • For NP After MI And SOA / Share (Rs.), as of Mar 22, the value is -218.66. This value is below the healthy minimum of 2. It has increased from -356.88 (Mar 21) to -218.66, marking an increase of 138.22.
  • For PBDIT Margin (%), as of Mar 22, the value is 7.70. This value is below the healthy minimum of 10. It has increased from -24.70 (Mar 21) to 7.70, marking an increase of 32.40.
  • For PBIT Margin (%), as of Mar 22, the value is -11.52. This value is below the healthy minimum of 10. It has increased from -47.88 (Mar 21) to -11.52, marking an increase of 36.36.
  • For PBT Margin (%), as of Mar 22, the value is -347.69. This value is below the healthy minimum of 10. It has increased from -957.48 (Mar 21) to -347.69, marking an increase of 609.79.
  • For Net Profit Margin (%), as of Mar 22, the value is -347.69. This value is below the healthy minimum of 5. It has increased from -957.49 (Mar 21) to -347.69, marking an increase of 609.80.
  • For NP After MI And SOA Margin (%), as of Mar 22, the value is -325.89. This value is below the healthy minimum of 8. It has increased from -956.50 (Mar 21) to -325.89, marking an increase of 630.61.
  • For Return on Networth / Equity (%), as of Mar 22, the value is 0.00. This value is below the healthy minimum of 15. It has increased from -12,666.83 (Mar 21) to 0.00, marking an increase of 12,666.83.
  • For Return on Capital Employeed (%), as of Mar 22, the value is -1.35. This value is below the healthy minimum of 10. It has increased from -2.32 (Mar 21) to -1.35, marking an increase of 0.97.
  • For Return On Assets (%), as of Mar 22, the value is -27.33. This value is below the healthy minimum of 5. It has increased from -34.65 (Mar 21) to -27.33, marking an increase of 7.32.
  • For Long Term Debt / Equity (X), as of Mar 22, the value is -4.98. This value is below the healthy minimum of 0.2. It has decreased from 182.62 (Mar 21) to -4.98, marking a decrease of 187.60.
  • For Total Debt / Equity (X), as of Mar 22, the value is -6.15. This value is within the healthy range. It has decreased from 230.79 (Mar 21) to -6.15, marking a decrease of 236.94.
  • For Asset Turnover Ratio (%), as of Mar 22, the value is 0.07. It has increased from 0.03 (Mar 21) to 0.07, marking an increase of 0.04.
  • For Current Ratio (X), as of Mar 22, the value is 0.06. This value is below the healthy minimum of 1.5. It has increased from 0.05 (Mar 21) to 0.06, marking an increase of 0.01.
  • For Quick Ratio (X), as of Mar 22, the value is 0.05. This value is below the healthy minimum of 1. It has increased from 0.04 (Mar 21) to 0.05, marking an increase of 0.01.
  • For Interest Coverage Ratio (X), as of Mar 22, the value is 0.09. This value is below the healthy minimum of 3. It has increased from -0.19 (Mar 21) to 0.09, marking an increase of 0.28.
  • For Interest Coverage Ratio (Post Tax) (X), as of Mar 22, the value is -0.13. This value is below the healthy minimum of 3. It has increased from -0.38 (Mar 21) to -0.13, marking an increase of 0.25.
  • For Enterprise Value (Cr.), as of Mar 22, the value is 1,228.62. It has decreased from 1,406.85 (Mar 21) to 1,228.62, marking a decrease of 178.23.
  • For EV / Net Operating Revenue (X), as of Mar 22, the value is 9.41. This value exceeds the healthy maximum of 3. It has decreased from 19.38 (Mar 21) to 9.41, marking a decrease of 9.97.
  • For EV / EBITDA (X), as of Mar 22, the value is 122.11. This value exceeds the healthy maximum of 15. It has increased from -78.45 (Mar 21) to 122.11, marking an increase of 200.56.
  • For MarketCap / Net Operating Revenue (X), as of Mar 22, the value is 1.21. This value is within the healthy range. It has decreased from 1.62 (Mar 21) to 1.21, marking a decrease of 0.41.
  • For Price / BV (X), as of Mar 22, the value is -0.90. This value is below the healthy minimum of 1. It has decreased from 21.48 (Mar 21) to -0.90, marking a decrease of 22.38.
  • For Price / Net Operating Revenue (X), as of Mar 22, the value is 1.21. This value is within the healthy range. It has decreased from 1.62 (Mar 21) to 1.21, marking a decrease of 0.41.
  • For EarningsYield, as of Mar 22, the value is -2.69. This value is below the healthy minimum of 5. It has increased from -5.90 (Mar 21) to -2.69, marking an increase of 3.21.

Overall, while many metrics show healthy performance, any figures highlighted in red or significant downward trends warrant further investigation.

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Asian Hotels (North) Ltd as of March 12, 2025 is: ₹10.73

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

As of March 12, 2025, Asian Hotels (North) Ltd is Overvalued by 97.12% compared to the current share price 373.00

Default values used*: Default value of 15 for Stock P/E is used

Intrinsic Value of Asian Hotels (North) Ltd as of March 12, 2025 is: 34.77

Calculation basis:

  • Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
  • EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of March 12, 2025, Asian Hotels (North) Ltd is Overvalued by 90.68% compared to the current share price 373.00

Default values used*: Default value of 15 for Stock P/E is used

Last 5 Year EPS CAGR: 224.04%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The stock has a low average Working Capital Days of -292.58, which is a positive sign.
  2. The stock has a low average Cash Conversion Cycle of -207.33, which is a positive sign.
  1. The stock has a low average ROCE of 2.83%, which may not be favorable.
  2. The company has higher borrowings (957.85) compared to reserves (508.46), which may suggest financial risk.
  3. The company has not shown consistent growth in sales (233.62) and profit (-86.85).

Stock Analysis

  • Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Asian Hotels (North) Ltd:
    1. Net Profit Margin: -347.69%
      • Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
    2. ROCE: -1.35% (Industry Average ROCE: 19.84%)
      • ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
    3. ROE%: 0% (Industry Average ROE: 36.3%)
      • ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
    4. Interest Coverage Ratio (Post Tax): -0.13
      • Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
    5. Quick Ratio: 0.05
      • Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
    6. Stock P/E: 0 (Industry average Stock P/E: 31.37)
      • Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
    7. Total Debt / Equity: -6.15
      • Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
    The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
    Stock Rating:

About the Company - Qualitative Analysis

Asian Hotels (North) Ltd. is a Public Limited Listed company incorporated on 13/11/1980 and has its registered office in the State of Delhi, India. Company's Corporate Identification Number(CIN) is L55101DL1980PLC011037 and registration number is 011037. Currently Company is involved in the business activities of Hotels and motels, inns, resorts providing short term lodging facilities; includes accommodation in house boats. Company's Total Operating Revenue is Rs. 298.09 Cr. and Equity Capital is Rs. 19.45 Cr. for the Year ended 31/03/2024.
INDUSTRYADDRESSCONTACT
Hotels, Resorts & RestaurantsBhikaiji Cama Place, New Delhi Delhi 110066investorrelations@ahlnorth.com
http://www.asianhotelsnorth.com
Management
NamePosition Held
Ms. Preeti GandhiChairman & Ind.Director
Dr. Arun Gopal AgarwalExecutive Director
Mr. Krishna Kumar AcharyaExecutive Director
Mr. Deena Nath PathakIndependent Director
Mr. Arjun Raghavendra MurlidharanIndependent Director
Mr. Naresh Kumar JainIndependent Director

FAQ

What is the latest intrinsic value of Asian Hotels (North) Ltd?

The latest intrinsic value of Asian Hotels (North) Ltd as on 12 March 2025 is ₹10.73, which is 97.12% lower than the current market price of 373.00, indicating the stock is overvalued by 97.12%. The intrinsic value of Asian Hotels (North) Ltd is calculated using PE ratio method. The stock has a market capitalization of ₹725 Cr. and recorded a high/low of ₹390/108 during the current fiscal year 2024-2025. As of Sep 2024, the company has reserves of ₹-22 Cr and total liabilities of ₹1,756 Cr.

What is the Market Cap of Asian Hotels (North) Ltd?

The Market Cap of Asian Hotels (North) Ltd is 725 Cr..

What is the current Stock Price of Asian Hotels (North) Ltd as on 12 March 2025?

The current stock price of Asian Hotels (North) Ltd as on 12 March 2025 is ₹373.

What is the High / Low of Asian Hotels (North) Ltd stocks in FY 2024-2025?

In FY 2024-2025, the High / Low of Asian Hotels (North) Ltd stocks is ₹390/108.

What is the Stock P/E of Asian Hotels (North) Ltd?

The Stock P/E of Asian Hotels (North) Ltd is .

What is the Book Value of Asian Hotels (North) Ltd?

The Book Value of Asian Hotels (North) Ltd is 1.19.

What is the Dividend Yield of Asian Hotels (North) Ltd?

The Dividend Yield of Asian Hotels (North) Ltd is 0.00 %.

What is the ROCE of Asian Hotels (North) Ltd?

The ROCE of Asian Hotels (North) Ltd is 4.43 %.

What is the ROE of Asian Hotels (North) Ltd?

The ROE of Asian Hotels (North) Ltd is 73.7 %.

What is the Face Value of Asian Hotels (North) Ltd?

The Face Value of Asian Hotels (North) Ltd is 10.0.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Asian Hotels (North) Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE