In ₹ Crore except Per Share Latest Annual	AQYLON FY26	ZEEMEDIA FY26	DISHTV FY26	GTPL FY26	Peer Average
Valuation — at last close
P/E	63.39×	25.19×	◆ 0.48×	100.23×	41.97× +51%
P/B	—	0.96×	—	◆ 0.66×	0.81×
EV/EBITDA	721.21×	4.43×	◆ -2.07×	3.38×	1.92× +37559%
Market Cap	₹370 Cr	₹425 Cr	₹368 Cr	₹586 Cr	₹460 Cr -20%
Growth
Revenue CAGR 3Y	—	3.40%	-25.14%	◆ 13.08%	-2.89%
Revenue CAGR 5Y	—	-0.05%	—	◆ 6.90%	3.43%
Net Income CAGR 3Y	—	—	—	-56.55%	-56.55%
Revenue YoY (latest Q)	◆ 24294.81%	-6.50%	-53.11%	25.44%	-11.39% +213399%
Net Income YoY (latest Q)	◆ 331.85%	-33.20%	-224.68%	-125.66%	-127.85% +360%
Profitability
EBITDA Margin	4.05%	◆ 17.17%	-25.07%	8.78%	0.29% +1281%
Net Income Margin	◆ 43.61%	2.96%	-172.15%	0.24%	-56.32% +177%
Return on Common Equity	-67.29%	3.88%	◆ 24.16%	0.65%	9.56% -804%
Return on Capital Employed	-3.11%	2.61%	◆ 4.64%	2.33%	3.19% -197%
Return on Assets	◆ 17.24%	1.64%	-37.29%	0.28%	-11.79% +246%
Credit & Quality
Total Debt/Equity	◆ -3.18×	0.02×	0.00×	0.19×	0.07× -4643%
Interest Coverage	0.07×	◆ 0.77×	-0.59×	0.77×	0.32× -78%
Scale — latest FY
Revenue / Total Income	₹13.2 Cr	₹572 Cr	₹466 Cr	₹2,451 Cr	₹1,163 Cr -99%
Net Income	₹5.8 Cr	₹16.9 Cr	−₹801 Cr	₹5.9 Cr	−₹260 Cr +102%
Total Assets	₹13.7 Cr	₹1,039 Cr	₹1,902 Cr	₹2,190 Cr	₹1,710 Cr -99%
EPS	₹0.23	₹0.27	₹4.17	₹0.52	₹1.65 -86%
Book Value per Share	₹-0.22	₹7.11	₹-20.18	₹79.14	₹22.02 -101%

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

« ‹ › »Latest: FY26 · StandaloneFA 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%.