In ₹ Crore except Per Share Latest Annual	DELTACORP FY26	IMAGICAA FY26	WONDERLA FY26	NICCOPAR FY24	Peer Average
Valuation — at last close
P/E	23.79×	4339.00×	37.72×	◆ 15.52×	1464.08× -98%
P/B	◆ 0.90×	1.96×	1.72×	4.43×	2.70× -67%
EV/EBITDA	◆ 13.43×	23.89×	16.17×	—	20.03× -33%
Market Cap	₹2,032 Cr	₹2,455 Cr	₹3,084 Cr	₹324 Cr	₹1,954 Cr +4%
Growth
Revenue CAGR 3Y	-12.30%	14.27%	6.52%	◆ 65.44%	28.74% -143%
Revenue CAGR 5Y	10.45%	◆ 76.29%	68.30%	7.42%	50.67% -79%
Net Income CAGR 3Y	-31.24%	-87.88%	◆ -18.12%	—	-53.00% +41%
Revenue YoY (latest Q)	-12.81%	19.92%	◆ 44.21%	—	32.06% -140%
Net Income YoY (latest Q)	-525.02%	29.93%	◆ 38.47%	—	34.20% -1635%
Profitability
EBITDA Margin	18.97%	31.03%	31.72%	◆ 34.30%	32.35% -41%
Net Income Margin	12.39%	0.17%	15.76%	◆ 26.31%	14.08% -12%
Return on Common Equity	3.47%	0.05%	4.64%	◆ 31.27%	11.99% -71%
Return on Capital Employed	3.28%	1.16%	4.43%	◆ 35.18%	13.59% -76%
Return on Assets	3.08%	0.03%	4.29%	◆ 23.74%	9.35% -67%
Credit & Quality
Total Debt/Equity	◆ 0.00×	0.27×	0.00×	—	0.14× -100%
Interest Coverage	14.07×	0.91×	128.43×	◆ 82037.00×	27388.78× -100%
Scale — latest FY
Revenue / Total Income	₹688 Cr	₹374 Cr	₹519 Cr	₹79.3 Cr	₹324 Cr +112%
Net Income	₹85.3 Cr	₹0.6 Cr	₹81.7 Cr	₹20.9 Cr	₹34.4 Cr +148%
Total Assets	₹2,574 Cr	₹1,754 Cr	₹1,947 Cr	₹95.9 Cr	₹1,266 Cr +103%
EPS	₹3.19	₹0.01	₹12.89	₹4.46	₹5.79 -45%
Book Value per Share	₹84.08	₹22.16	₹283.32	₹15.61	₹107.03 -21%

◆ 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%.