Ecos (India) Mobility & Hospitality Ltd. (ECOSMOBLTY.NS) Valuation

Valuation

Model-based estimates, not advice. The DCF is the discounted-cash-flow value per share; compare it with the price, not as a target.

DCF fair value

+273.2%

₹414.26

vs ₹111.00 price

Levered DCF

₹89.96

After debt service

Piotroski score

—

Altman Z-score

—

Rating

C-

Overall 1 / 5

Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

Metric	FY2025	FY2024	FY2023	FY2022	FY2021
P/E	10.94×	19.09×	42.53×	60.96×	268.58×
P/B	2.38×	5.18×	0×	0×	0×
P/S	0.78×	1.76×	4.8×	6.3×	18.1×
EV / EBITDA	5.76×	11.13×	0×	0×	0×
Gross margin	12.8%	27.4%	29.7%	29.6%	32.4%
Operating margin	8.2%	11.0%	12.9%	13.7%	6.8%
Net margin	7.1%	9.2%	11.3%	10.3%	6.7%
Current ratio	2.54×	2.53×	0×	0×	0×
Debt / equity	0.03×	0.06×	0×	0×	0×
Interest coverage	87.59×	41.12×	26.15×	25.9×	7.94×
Dividend yield	2.3%	1.3%	0.0%	0.0%	0.0%
Payout ratio	25.0%	25.5%	0.0%	0.0%	0.0%

Key metrics by fiscal year

Metric	FY2025	FY2024	FY2023	FY2022	FY2021
Return on equity	21.7%	27.1%	0.0%	0.0%	0.0%
Return on invested capital	17.7%	22.4%	0.0%	0.0%	0.0%
Return on assets	13.9%	17.6%	0.0%	0.0%	0.0%
Free cash flow yield	5.4%	3.8%	0.0%	0.0%	0.0%
Earnings yield	9.1%	5.2%	2.4%	1.6%	0.4%
Enterprise value	₹6.1B	₹11.4B	₹0	₹0	₹0
Net debt / EBITDA	-0.22×	-0.09×	0×	0×	0×
Cash conversion cycle (days)	3	22	0	0	0