In ₹ Crore except Per Share Latest Annual	BHARATSE FY26	JAYBARMARU FY26	KROSS FY26	IGARASHI FY26	Peer Average
Valuation — at last close
P/E	30.02×	◆ 8.87×	35.15×	95.22×	46.41× -35%
P/B	5.52×	◆ 1.78×	3.96×	2.48×	2.74× +101%
EV/EBITDA	13.13×	◆ 5.91×	22.39×	15.50×	14.60× -10%
Market Cap	₹1,267 Cr	₹1,238 Cr	₹1,941 Cr	₹1,157 Cr	₹1,445 Cr -12%
Growth
Revenue CAGR 3Y	—	2.86%	—	◆ 9.68%	6.27%
Revenue CAGR 5Y	—	◆ 11.22%	—	10.20%	10.71%
Net Income CAGR 3Y	—	◆ 54.46%	—	32.36%	43.41%
Revenue YoY (latest Q)	54.65%	12.56%	◆ 79.57%	22.55%	38.23% +43%
Net Income YoY (latest Q)	53.55%	-6.19%	143.49%	◆ 169.63%	102.31% -48%
Profitability
EBITDA Margin	5.08%	11.08%	◆ 13.06%	9.55%	11.23% -55%
Net Income Margin	2.16%	5.48%	◆ 8.20%	1.40%	5.03% -57%
Return on Common Equity	19.91%	◆ 22.19%	11.95%	2.61%	12.25% +63%
Return on Capital Employed	◆ 19.64%	16.22%	15.96%	5.05%	12.41% +58%
Return on Assets	6.10%	7.97%	◆ 9.11%	1.51%	6.20% -2%
Credit & Quality
Total Debt/Equity	0.22×	0.63×	◆ 0.11×	0.28×	0.34× -35%
Interest Coverage	6.28×	4.30×	◆ 9.77×	2.34×	5.47× +15%
Scale — latest FY
Revenue / Total Income	₹1,951 Cr	₹2,551 Cr	₹673 Cr	₹866 Cr	₹1,363 Cr +43%
Net Income	₹42.2 Cr	₹140 Cr	₹55.2 Cr	₹12.1 Cr	₹69 Cr -39%
Total Assets	₹737 Cr	₹1,831 Cr	₹638 Cr	₹834 Cr	₹1,101 Cr -33%
EPS	₹6.72	₹12.9	₹8.56	₹3.86	₹8.44 -20%
Book Value per Share	₹36.57	₹64.31	₹75.92	₹148.25	₹96.16 -62%

◆ 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%.