EASEMYTRIP
FAIRLY_VALUEDEaseMyTrip
New Economy · NSE
↑ 53.1% vs fair value
52W Low
₹6
+15.4% from low
52W High
₹13
-50.6% from high
Valuation Gauge
Current Price
₹7
Fair Value
₹14
Fair Value Analysis
₹14
Based on earnings growth potential for New Economy sector companies | Sector-cheap: P/E at 0th percentile vs sector peers. | CAUTION: ROCE declining (latest 19.1%) — returns on capital are falling; verify this isn't a value trap. | Growth capped at 13.7% (ROE 11.9%×1.15) — historical CAGR exceeds sustainable rate or COVID period unverifiable.
Growth Valuation
100% weight
Price vs Market
Shareholding Pattern
Stock Health Score
Financially Healthy
Profitability
ROE of 11.9% is acceptable for New Economy sector (benchmark: 15%)
Debt & Leverage
D/E ratio of 0.0x is well within the New Economy sector norm of 0.8x — strong balance sheet
Valuation vs Peers
P/E of 12.5x trades at a 69% discount to New Economy sector median (40x) — attractively valued
Cash Flow
FCF margin of 7.8% — healthy cash generation (₹46 Cr)
Earnings Growth
5yr EPS CAGR of 0.5% is well below New Economy sector average of 20.0%
Dividend
No dividend — typical for growth-stage companies
Sentiment Trend — Last 30 Days
Historical Returns
Key Ratios & Growth
FCF Yield
1.8%
Free cash flow / market cap
Revenue Growth (YoY)
+22.8%
Year-on-year revenue change
Profit Growth (YoY)
-127.9%
Year-on-year PAT change
Operating Cash Flow
₹112 Cr
TTM cash from operations
Key Financials
EPS (TTM)
₹0.5
P/E Ratio
12.5x
P/B Ratio
1.3x
ROE
11.9%
ROCE
17%
Debt / Equity
0.04x
Beta
0.29
Div Yield
—
FCF (Cr)
₹46 Cr
Revenue (Cr)
₹587 Cr
EPS Growth 5Y
0.5%
Mkt Cap (Cr)
₹2,364 Cr
52W High
₹13.5
52W Low
₹5.8
Book Value/Share
₹5.1
Financial History
| Period | Revenue | Op Profit | OPM% | PAT | EPS |
|---|---|---|---|---|---|
| TTM | ₹523 Cr | ₹21 Cr | 4.0% | ₹-18 Cr | ₹-0.03 |
| 2025-03-31 | ₹587 Cr | ₹145 Cr | 25.0% | ₹109 Cr | ₹0.30 |
| 2024-03-31 | ₹591 Cr | ₹210 Cr | 36.0% | ₹103 Cr | ₹0.29 |
| 2023-03-31 | ₹449 Cr | ₹176 Cr | 39.0% | ₹134 Cr | ₹0.39 |
| 2022-03-31 | ₹235 Cr | ₹133 Cr | 57.0% | ₹106 Cr | ₹0.30 |
| 2021-03-31 | ₹138 Cr | ₹78 Cr | 56.0% | ₹61 Cr | ₹0.18 |
| 2020-03-31 | ₹141 Cr | ₹10 Cr | 7.0% | ₹33 Cr | ₹0.09 |
Compounded Growth Rates
Sales Growth
Profit Growth
EPS Growth
Peer Comparison
New Economy| Stock | Price | Fair Value | MoS% | P/E | ROE | Signal |
|---|---|---|---|---|---|---|
EaseMyTrip | ₹6.7 | ₹14.2 | +53.1% | 11.9 | 11.9% | FAIRLY_VALUED |
Indiamart Intermesh Limited | ₹2,065.2 | ₹4,030.8 | +48.8% | 20.1 | 28.3% | UNDERVALUED |
MapMyIndia (CE Info Systems) | ₹881.7 | ₹1,041.5 | +15.3% | 36.5 | 16.0% | FAIRLY_VALUED |
Zaggle Prepaid Ocean Services | ₹225 | ₹191.8 | -17.3% | 24.3 | 9.8% | FAIRLY_VALUED |
Indigo Paints | ₹770.8 | ₹637.6 | -20.9% | 25.4 | 14.2% | OVERVALUED |
CarTrade Tech | ₹1,745 | ₹909.3 | -91.9% | 42.5 | 9.4% | OVERVALUED |
Info Edge (India) Limited | ₹995 | ₹207.9 | -378.6% | 47.8 | 3.5% | OVERVALUED |
PB Fintech (PolicyBazaar) | ₹1,470 | ₹251.8 | -483.8% | 113.6 | 8.6% | OVERVALUED |
Institutional Activity
Bulk deals, block deals, short selling & delivery volume — NSE data
Insider Trading
Community Pulse
Company Documents
Annual reports, concall transcripts & regulatory filings
Share this Stock
Download card · Share on WhatsApp
Share on WhatsApp, Twitter, or any group — each share brings new users to Veritas Quant