In ₹ Crore except Per Share Latest Annual	BAJEL FY26	MARSONS FY26	EXICOM FY26	BBL FY26	Peer Average
Valuation — at last close
P/E	93.21×	46.12×	—	◆ 23.05×	34.58× +170%
P/B	2.52×	9.81×	2.81×	◆ 1.36×	4.66× -46%
EV/EBITDA	21.02×	50.18×	◆ -21.35×	17.72×	15.52× +35%
Market Cap	₹1,887 Cr	₹2,135 Cr	₹1,828 Cr	₹2,768 Cr	₹2,243 Cr -16%
Growth
Revenue CAGR 3Y	—	—	—	17.03%	17.03%
Revenue CAGR 5Y	—	—	—	25.48%	25.48%
Net Income CAGR 3Y	—	—	—	13.00%	13.00%
Revenue YoY (latest Q)	-6.71%	—	◆ 61.25%	55.49%	58.37% -111%
Net Income YoY (latest Q)	60.13%	—	11.50%	◆ 63.09%	37.30% +61%
Profitability
EBITDA Margin	3.50%	◆ 17.25%	-8.97%	6.95%	5.08% -31%
Net Income Margin	0.73%	◆ 18.88%	-23.80%	5.28%	0.12% +508%
Return on Common Equity	2.87%	◆ 21.29%	-43.34%	6.05%	-5.33% +154%
Return on Capital Employed	10.56%	◆ 19.06%	-19.96%	6.36%	1.82% +480%
Return on Assets	0.88%	◆ 15.93%	-14.99%	4.19%	1.71% -49%
Credit & Quality
Total Debt/Equity	0.47×	◆ 0.00×	0.68×	0.15×	0.28× +70%
Interest Coverage	1.23×	◆ 30.51×	-3.93×	7.94×	11.51× -89%
Scale — latest FY
Revenue / Total Income	₹2,792 Cr	₹245 Cr	₹1,152 Cr	₹2,274 Cr	₹1,224 Cr +128%
Net Income	₹20.3 Cr	₹46.3 Cr	−₹274 Cr	₹120 Cr	−₹35.9 Cr +156%
Total Assets	₹2,538 Cr	₹291 Cr	₹1,989 Cr	₹3,112 Cr	₹1,797 Cr +41%
EPS	₹1.75	₹2.69	₹-20.36	₹106.24	₹29.52 -94%
Book Value per Share	₹64.61	₹12.64	₹46.83	₹1,795.34	₹618.27 -90%

◆ 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%.