In ₹ Crore except Per Share Latest Annual	BEEKAY FY25	DHATRE FY24	PANCHMAHQ FY25	WELSPLSOL FY26	Peer Average
Valuation — at last close
P/E	—	—	167.82×	—	167.82×
P/B	—	—	3.48×	—	3.48×
EV/EBITDA	—	—	39.10×	—	39.10×
Market Cap	—	—	₹558 Cr	—	₹558 Cr
Growth
Revenue CAGR 3Y	-6.01%	—	4.16%	◆ 75.73%	39.95% -115%
Revenue CAGR 5Y	—	—	-3.30%	—	-3.30%
Net Income CAGR 3Y	◆ -16.49%	—	-30.28%	—	-30.28% +46%
Profitability
EBITDA Margin	◆ 11.43%	2.19%	4.05%	5.29%	3.84% +197%
Net Income Margin	◆ 8.43%	5.38%	0.87%	2.56%	2.94% +187%
Return on Common Equity	9.26%	◆ 15.87%	2.07%	5.09%	7.68% +21%
Return on Capital Employed	◆ 8.49%	5.61%	4.45%	6.56%	5.54% +53%
Return on Assets	6.73%	◆ 14.63%	1.38%	2.84%	6.28% +7%
Credit & Quality
Total Debt/Equity	0.27×	◆ 0.00×	0.31×	0.08×	0.13× +108%
Interest Coverage	◆ 5.38×	—	1.33×	1.17×	1.25× +330%
Scale — latest FY
Revenue / Total Income	₹1,076 Cr	₹208 Cr	₹383 Cr	₹886 Cr	₹492 Cr +119%
Net Income	₹90.7 Cr	₹11.2 Cr	₹3.3 Cr	₹22.7 Cr	₹12.4 Cr +632%
Total Assets	₹1,436 Cr	₹76.4 Cr	₹242 Cr	₹871 Cr	₹396 Cr +262%
EPS	—	—	₹1.74	—	₹1.74
Book Value per Share	—	—	₹83.88	—	₹83.88

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

« ‹ › »Latest: FY25 · 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 ✓ 85%.