In ₹ Crore except Per Share Latest Annual	DCXINDIA FY26	JAYKAY FY26	NIBE FY26	IDEAFORGE FY26	Peer Average
Valuation — at last close
P/E	—	◆ 12.08×	302.24×	—	157.16×
P/B	◆ 1.01×	3.85×	5.03×	4.89×	4.59× -78%
EV/EBITDA	◆ -44.67×	109.76×	40.64×	599.15×	249.85× -118%
Market Cap	₹1,529 Cr	₹2,657 Cr	₹1,752 Cr	₹2,927 Cr	₹2,445 Cr -37%
Growth
Revenue CAGR 3Y	-15.99%	—	—	—	—
Revenue YoY (latest Q)	-53.58%	—	-23.62%	◆ 436.68%	206.53% -126%
Net Income YoY (latest Q)	-313.33%	—	-1250.72%	◆ 89.01%	-580.86% +46%
Profitability
EBITDA Margin	-2.30%	◆ 9.97%	9.43%	2.13%	7.18% -132%
Net Income Margin	-1.04%	◆ 89.99%	0.01%	-7.53%	27.49% -104%
Return on Common Equity	-0.53%	◆ 35.76%	1.94%	-2.82%	11.63% -105%
Return on Capital Employed	-2.24%	1.10%	◆ 4.19%	-6.18%	-0.30% -655%
Return on Assets	-0.38%	◆ 25.87%	0.01%	-2.32%	7.85% -105%
Credit & Quality
Total Debt/Equity	◆ 0.00×	0.01×	0.30×	0.12×	0.14× -100%
Interest Coverage	-9.81×	◆ 1.24×	1.00×	-9.61×	-2.46× -299%
Scale — latest FY
Revenue / Total Income	₹743 Cr	₹240 Cr	₹474 Cr	₹226 Cr	₹313 Cr +137%
Net Income	−₹7.7 Cr	₹216 Cr	₹0.1 Cr	−₹17 Cr	₹66.2 Cr -112%
Total Assets	₹2,103 Cr	₹834 Cr	₹653 Cr	₹799 Cr	₹762 Cr +176%
EPS	₹-0.69	₹16.88	₹3.88	₹-3.9	₹5.62 -112%
Book Value per Share	₹135.83	₹52.93	₹233.18	₹138.42	₹141.51 -4%

◆ 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%.