Comp Set BSE MCX× CDSL× AUBANK× + INDUSINDBK + YESBANK + FEDERALBNK + ICICIGI + IDFCFIRSTB + INDIANB + MFSL + PAYTM + POLICYBZR
In ₹ Crore except Per Share
Latest Annual
BSE
FY26
MCX
FY26
CDSL
FY26
AUBANK
FY26
Peer
Average
Valuation — at last close P/E 57.78× — 58.75× ◆ 24.88×41.82× +38% P/B 21.41× — 13.67× ◆ 3.30×8.49× +152% EV/EBITDA ◆ 44.00×— 44.42× — 44.42× -1% Market Cap ₹1.43L Cr — ₹26,794 Cr ₹65,900 Cr ₹46,347 Cr +208% Growth Revenue CAGR 3Y ◆ 80.98%— 27.29% 32.75% 30.02% +170% Revenue CAGR 5Y ◆ 57.34%42.20% 27.21% 27.55% 32.32% +77% Net Income CAGR 3Y ◆ 129.54%— 18.14% 22.75% 20.45% +534% Revenue YoY (latest Q) ◆ 63.40%— 13.12% 22.17% 17.64% +259% Net Income YoY (latest Q) ◆ 62.15%— 14.91% 52.92% 33.91% +83% Profitability EBITDA Margin ◆ 63.69%61.36% 51.17% — 56.27% +13% NIM (banks) — — — 5.21% 5.21% Net Income Margin ◆ 51.45%47.78% 39.75% 12.22% 33.25% +55% Return on Common Equity ◆ 45.00%43.39% 24.52% 14.22% 27.38% +64% Return on Capital Employed 42.26% ◆ 50.48%26.70% — 38.59% +10% Return on Assets 20.91% ◆ 34.16%19.87% 1.51% 18.51% +13% Credit & Quality Total Debt/Equity ◆ 0.00×— 0.00× — 0.00× Interest Coverage — ◆ 4298.79×2995.31× — 3647.05× Gross NPA (banks) — — — 2.03% 2.03% Cost/Income (banks) — — — 57.91% 57.91% Scale — latest FY Revenue / Total Income ₹4,834 Cr ₹2,154 Cr ₹1,145 Cr ₹21,614 Cr ₹8,304 Cr -42% Net Income ₹2,487 Cr ₹1,029 Cr ₹455 Cr ₹2,641 Cr ₹1,375 Cr +81% Total Assets ₹13,446 Cr ₹3,730 Cr ₹2,419 Cr ₹1.92L Cr ₹65,982 Cr -80% EPS ₹60.61 — ₹21.82 ₹35.4 ₹28.61 +112% Book Value per Share ₹163.59 — ₹93.77 ₹266.93 ₹180.35 -9%
◆ best value in the comp set per metric · Δ = subject vs average of the other companies.
« ‹ › » Latest: FY26 · Consolidated CHART » ALPHA AI » COMP » FA 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% .
