In ₹ Crore except Per Share Latest Annual	BOMDYEING FY26	SIYSIL FY26	GANECOS FY26	SPORTKING FY26	Peer Average
Valuation — at last close
P/E	69.17×	◆ 8.97×	70.99×	22.88×	34.28× +102%
P/B	◆ 0.81×	1.42×	2.16×	2.48×	2.02× -60%
EV/EBITDA	◆ -15.82×	6.54×	22.05×	11.28×	13.29× -219%
Market Cap	₹1,857 Cr	₹2,071 Cr	₹2,758 Cr	₹2,765 Cr	₹2,531 Cr -27%
Growth
Revenue CAGR 3Y	-18.26%	4.84%	◆ 7.89%	4.22%	5.65% -423%
Revenue CAGR 5Y	4.12%	◆ 18.75%	14.55%	—	16.65% -75%
Net Income CAGR 3Y	—	◆ -2.74%	-18.06%	-3.20%	-8.00%
Revenue YoY (latest Q)	8.72%	15.30%	◆ 25.67%	24.49%	21.82% -60%
Net Income YoY (latest Q)	-48.73%	-14.07%	170.00%	◆ 240.89%	132.27% -137%
Profitability
EBITDA Margin	-3.82%	◆ 12.94%	9.56%	11.46%	11.32% -134%
Net Income Margin	1.84%	◆ 8.98%	2.58%	4.80%	5.45% -66%
Return on Common Equity	1.16%	◆ 16.83%	3.15%	11.29%	10.42% -89%
Return on Capital Employed	-3.74%	◆ 17.01%	4.68%	13.42%	11.70% -132%
Return on Assets	0.90%	◆ 11.32%	1.94%	6.80%	6.69% -87%
Credit & Quality
Total Debt/Equity	◆ 0.00×	0.22×	0.39×	0.41×	0.34× -100%
Interest Coverage	-6.79×	◆ 7.43×	1.91×	4.24×	4.53× -250%
Scale — latest FY
Revenue / Total Income	₹1,460 Cr	₹2,572 Cr	₹1,482 Cr	₹2,496 Cr	₹2,183 Cr -33%
Net Income	₹26.9 Cr	₹231 Cr	₹38.2 Cr	₹120 Cr	₹130 Cr -79%
Total Assets	₹2,963 Cr	₹2,191 Cr	₹2,003 Cr	₹1,744 Cr	₹1,980 Cr +50%
EPS	₹1.3	₹50.89	₹14.5	₹9.39	₹24.93 -95%
Book Value per Share	₹110.64	₹321.82	₹476.07	₹86.72	₹294.87 -62%

◆ 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%.