In ₹ Crore except Per Share Latest Annual | ADSL FY26 | VAKRANGEE FY26 | ONWARDTEC FY26 | SIGMA FY26 | Peer Median | |
|---|---|---|---|---|---|---|
| Valuation — at last close | ||||||
| P/E | 15.56× | 54.50× | ◆ 14.61× | 19.12× | 19.12× -19% | |
| P/B | ◆ 0.83× | 2.65× | 2.54× | — | 2.59× -68% | |
| EV/EBITDA | 9.51× | 20.01× | ◆ 8.45× | — | 14.23× -33% | |
| Market Cap | ₹554 Cr | ₹590 Cr | ₹644 Cr | — | ₹617 Cr -10% | |
| Growth | ||||||
| Revenue CAGR 3Y | ◆ 13.61% | 8.89% | 7.24% | — | 8.07% +69% | |
| Revenue CAGR 5Y | — | -4.11% | ◆ 17.74% | — | 6.81% | |
| Net Income CAGR 3Y | 72.57% | ◆ 122.84% | 56.88% | — | 89.86% -19% | |
| Revenue YoY (latest Q) | ◆ 18.93% | -18.76% | 12.23% | 11.49% | 11.49% +65% | |
| Net Income YoY (latest Q) | -14.20% | -32.02% | -12.27% | ◆ 146.60% | -12.27% -16% | |
| Profitability | ||||||
| EBITDA Margin | 5.81% | 10.86% | 13.21% | ◆ 29.54% | 13.21% -56% | |
| Net Income Margin | 3.67% | 4.36% | 8.15% | ◆ 25.00% | 8.15% -55% | |
| Return on Common Equity | 4.29% | 5.04% | 17.48% | ◆ 30.71% | 17.48% -75% | |
| Return on Capital Employed | 4.85% | 4.09% | 18.76% | ◆ 33.01% | 18.76% -74% | |
| Return on Assets | 3.36% | 3.57% | 11.96% | ◆ 26.79% | 11.96% -72% | |
| Credit & Quality | ||||||
| Total Debt/Equity | 0.17× | 0.02× | ◆ 0.00× | 0.03× | 0.02× +750% | |
| Interest Coverage | 3.08× | 6.63× | 19.39× | ◆ 75.96× | 19.39× -84% | |
| Scale — latest FY | ||||||
| Revenue / Total Income | ₹968 Cr | ₹255 Cr | ₹544 Cr | ₹95.6 Cr | ₹255 Cr +280% | |
| Net Income | ₹35.5 Cr | ₹11.1 Cr | ₹44.3 Cr | ₹23.9 Cr | ₹23.9 Cr +49% | |
| Total Assets | ₹1,058 Cr | ₹312 Cr | ₹371 Cr | ₹89.2 Cr | ₹312 Cr +240% | |
| EPS | ₹6.3 | ₹0.1 | ₹19.64 | ₹2.32 | ₹2.32 +172% | |
| Book Value per Share | ₹118.76 | ₹2.06 | ₹112.95 | — | ₹57.51 +107% | |