In ₹ Crore except Per Share Latest Annual | DPABHUSHAN FY22 | GOLDIAM FY26 | KDDL FY26 | SHRINGARMS FY26 | Peer Median | |
|---|---|---|---|---|---|---|
| Valuation — at last close | ||||||
| P/E | 75.29× | 21.70× | 54.45× | ◆ 15.95× | 21.70× +247% | |
| P/B | 22.10× | 3.33× | ◆ 2.50× | 3.07× | 3.07× +619% | |
| EV/EBITDA | 42.63× | 16.15× | 15.37× | ◆ 14.09× | 15.37× +177% | |
| Market Cap | ₹3,051 Cr | ₹3,703 Cr | ₹4,797 Cr | ₹2,084 Cr | ₹3,703 Cr -18% | |
| Growth | ||||||
| Revenue CAGR 3Y | — | 22.36% | ◆ 24.37% | — | 23.37% | |
| Revenue CAGR 5Y | — | 19.20% | ◆ 31.44% | — | 25.32% | |
| Net Income CAGR 3Y | — | ◆ 26.05% | 20.65% | — | 23.35% | |
| Revenue YoY (latest Q) | -25.50% | 41.92% | 36.30% | ◆ 64.91% | 41.92% -161% | |
| Net Income YoY (latest Q) | 16.56% | ◆ 120.06% | 50.67% | 19.27% | 50.67% -67% | |
| Profitability | ||||||
| EBITDA Margin | 4.33% | ◆ 20.91% | 14.34% | 7.07% | 14.34% -70% | |
| Net Income Margin | 2.34% | ◆ 17.46% | 6.28% | 5.14% | 6.28% -63% | |
| Return on Common Equity | ◆ 29.36% | 15.35% | 4.59% | 17.04% | 15.35% +91% | |
| Return on Capital Employed | ◆ 39.63% | 16.46% | 8.15% | 22.58% | 16.46% +141% | |
| Return on Assets | 9.80% | 12.52% | 4.91% | ◆ 12.95% | 12.52% -22% | |
| Credit & Quality | ||||||
| Total Debt/Equity | 1.11× | ◆ 0.03× | 0.08× | 0.26× | 0.08× +1288% | |
| Interest Coverage | 4.58× | ◆ 57.74× | 4.40× | 20.63× | 20.63× -78% | |
| Scale — latest FY | ||||||
| Revenue / Total Income | ₹1,731 Cr | ₹977 Cr | ₹2,153 Cr | ₹2,246 Cr | ₹2,153 Cr -20% | |
| Net Income | ₹40.5 Cr | ₹171 Cr | ₹135 Cr | ₹115 Cr | ₹135 Cr -70% | |
| Total Assets | ₹414 Cr | ₹1,363 Cr | ₹2,755 Cr | ₹892 Cr | ₹1,363 Cr -70% | |
| EPS | ₹18.21 | ₹15.11 | ₹71.63 | ₹13.55 | ₹15.11 +21% | |
| Book Value per Share | ₹62.04 | ₹98.4 | ₹1,559.24 | ₹70.29 | ₹98.4 -37% | |