In ₹ Crore except Per Share Latest Annual	CAPILLARY FY26	RATEGAIN FY26	TANLA FY26	CIGNITITEC FY25	Peer Average
Valuation — at last close
P/E	74.96×	49.23×	◆ 16.12×	—	32.68× +129%
P/B	4.04×	4.77×	◆ 3.30×	—	4.04× 0%
EV/EBITDA	39.76×	30.52×	◆ 9.83×	—	20.18× +97%
Market Cap	₹4,131 Cr	₹9,577 Cr	₹8,201 Cr	—	₹8,889 Cr -54%
Growth
Revenue CAGR 3Y	—	◆ 47.77%	9.61%	17.50%	24.96%
Revenue CAGR 5Y	—	◆ 48.70%	13.54%	18.23%	26.82%
Net Income CAGR 3Y	—	◆ 41.65%	4.38%	29.70%	25.24%
Revenue YoY (latest Q)	—	◆ 187.64%	25.34%	12.20%	75.06%
Net Income YoY (latest Q)	—	◆ 102.23%	17.09%	26.32%	48.55%
Profitability
EBITDA Margin	12.64%	18.51%	16.38%	◆ 27.78%	20.89% -39%
Net Income Margin	7.13%	10.66%	◆ 11.53%	9.94%	10.71% -33%
Return on Common Equity	5.12%	10.54%	21.41%	◆ 23.53%	18.49% -72%
Return on Capital Employed	1.71%	11.17%	24.77%	◆ 59.69%	31.88% -95%
Return on Assets	4.03%	7.12%	14.41%	◆ 17.83%	13.12% -69%
Credit & Quality
Total Debt/Equity	0.04×	0.46×	◆ 0.00×	0.00×	0.15× -74%
Interest Coverage	3.27×	8.15×	◆ 136.98×	1.73×	48.95× -93%
Scale — latest FY
Revenue / Total Income	₹735 Cr	₹1,824 Cr	₹4,418 Cr	₹2,014 Cr	₹2,752 Cr -73%
Net Income	₹52.4 Cr	₹194 Cr	₹509 Cr	₹200 Cr	₹301 Cr -83%
Total Assets	₹1,300 Cr	₹3,560 Cr	₹3,730 Cr	₹1,239 Cr	₹2,843 Cr -54%
EPS	₹6.94	₹16.47	₹38.36	₹72.77	₹42.53 -84%
Book Value per Share	₹128.9	₹169.84	₹187.61	₹351.59	₹236.35 -45%

◆ 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%.