In ₹ Crore except Per Share Latest Annual	BEDMUTHA FY26	SHAH FY26	MANAKSIA FY26	SURAJLTD FY26	Peer Average
Valuation — at last close
P/E	53.48×	18.27×	◆ 6.70×	52.20×	25.72× +108%
P/B	2.29×	0.79×	◆ 0.49×	2.83×	1.37× +67%
EV/EBITDA	9.00×	274.09×	◆ -0.25×	27.94×	100.59× -91%
Market Cap	₹347 Cr	₹243 Cr	₹351 Cr	₹390 Cr	₹328 Cr +6%
Growth
Revenue CAGR 3Y	28.78%	◆ 73.42%	-12.38%	—	30.52% -6%
Revenue CAGR 5Y	30.44%	◆ 75.25%	-1.85%	—	36.70% -17%
Net Income CAGR 3Y	-20.65%	◆ 94.33%	-21.11%	—	36.61% -156%
Revenue YoY (latest Q)	74.32%	◆ 97.93%	28.47%	10.83%	45.74% +62%
Net Income YoY (latest Q)	◆ 309.54%	41.23%	73.37%	291.56%	135.39% +129%
Profitability
EBITDA Margin	4.04%	0.85%	5.27%	◆ 7.83%	4.65% -13%
Net Income Margin	0.44%	5.84%	◆ 6.75%	3.63%	5.41% -92%
Return on Common Equity	4.38%	5.17%	◆ 8.08%	5.52%	6.26% -30%
Return on Capital Employed	◆ 8.40%	-0.66%	5.21%	6.38%	3.64% +131%
Return on Assets	0.94%	3.18%	◆ 6.72%	3.33%	4.41% -79%
Credit & Quality
Total Debt/Equity	1.37×	0.78×	◆ 0.04×	0.44×	0.42× +226%
Interest Coverage	0.79×	-0.98×	◆ 9.76×	2.02×	3.60× -78%
Scale — latest FY
Revenue / Total Income	₹1,467 Cr	₹208 Cr	₹784 Cr	₹206 Cr	₹399 Cr +267%
Net Income	₹6.5 Cr	₹12.1 Cr	₹52.9 Cr	₹7.5 Cr	₹24.2 Cr -73%
Total Assets	₹726 Cr	₹566 Cr	₹862 Cr	₹226 Cr	₹551 Cr +32%
EPS	₹2.01	₹0.15	₹7.99	₹4.07	₹4.07 -51%
Book Value per Share	₹47.04	₹3.45	₹110.28	₹75.01	₹62.91 -25%

◆ 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%.