In ₹ Crore except Per Share Latest Annual	ABCOTS FY26	DONEAR FY26	NDL FY26	MANOMAY FY26	Peer Average
Valuation — at last close
P/E	28.04×	◆ 9.58×	10.91×	22.61×	14.37× +95%
P/B	2.42×	1.50×	◆ 0.56×	2.60×	1.55× +56%
EV/EBITDA	13.01×	9.46×	◆ 5.07×	9.38×	7.97× +63%
Market Cap	₹370 Cr	₹416 Cr	₹362 Cr	₹444 Cr	₹407 Cr -9%
Growth
Revenue CAGR 3Y	—	—	◆ 12.32%	0.56%	6.44%
Revenue CAGR 5Y	—	—	21.38%	—	21.38%
Net Income CAGR 3Y	—	—	◆ 245.47%	14.89%	130.18%
Revenue YoY (latest Q)	◆ 51.44%	8.05%	-40.59%	20.48%	-4.02% +1380%
Net Income YoY (latest Q)	22.16%	27.90%	◆ 32.12%	11.31%	23.78% -7%
Profitability
EBITDA Margin	◆ 13.26%	9.61%	3.13%	11.87%	8.20% +62%
Net Income Margin	4.36%	◆ 4.76%	1.15%	2.76%	2.89% +51%
Return on Common Equity	9.87%	◆ 16.98%	5.22%	12.31%	11.50% -14%
Return on Capital Employed	12.81%	◆ 25.00%	6.09%	16.15%	15.75% -19%
Return on Assets	4.33%	◆ 5.30%	2.87%	3.04%	3.74% +16%
Credit & Quality
Total Debt/Equity	0.96×	1.54×	◆ 0.18×	2.03×	1.25× -23%
Interest Coverage	2.40×	2.42×	◆ 2.59×	1.80×	2.27× +6%
Scale — latest FY
Revenue / Total Income	₹299 Cr	₹912 Cr	₹2,872 Cr	₹711 Cr	₹1,498 Cr -80%
Net Income	₹13 Cr	₹43.4 Cr	₹33.1 Cr	₹19.6 Cr	₹32.1 Cr -59%
Total Assets	₹313 Cr	₹852 Cr	₹1,032 Cr	₹676 Cr	₹853 Cr -63%
EPS	₹5.96	₹8.35	₹0.23	₹10.88	₹6.49 -8%
Book Value per Share	₹69.14	₹53.25	₹4.52	₹94.72	₹50.83 +36%

◆ best value in the comp set per metric · Δ = subject vs average of the other companies.

« ‹ › »Latest: FY26 · ConsolidatedFA Financial Analysis · alphave

Data & compliance. Descriptive financial information from official NSE/BSE filings — for information and education only, not investment advice, a recommendation, or a valuation. Standalone = parent entity; consolidated includes subsidiaries. Historical multiples pair each fiscal year's filed figures with that FY-end market close; the Current column uses the last close with the latest filed annuals. Figures are cross-verified via accounting identities and NSE×BSE agreement — XBRL cross-verified ✓ 95%.