In ₹ Crore except Per Share Latest Annual | DBOL FY26 | MAGADSUGAR FY26 | ZUARIIND FY26 | DWARKESH FY26 | Peer Median | |
|---|---|---|---|---|---|---|
| Valuation — at last close | ||||||
| P/E | 31.76× | 12.26× | ◆ 7.53× | 27.43× | 12.26× +159% | |
| P/B | 0.78× | 0.88× | ◆ 0.23× | 1.02× | 0.88× -12% | |
| EV/EBITDA | 14.13× | ◆ 9.99× | 46.72× | 13.40× | 13.40× +5% | |
| Market Cap | ₹803 Cr | ₹779 Cr | ₹813 Cr | ₹844 Cr | ₹813 Cr -1% | |
| Growth | ||||||
| Revenue CAGR 3Y | 5.69% | ◆ 9.29% | 3.04% | -12.64% | 3.04% +87% | |
| Revenue CAGR 5Y | — | ◆ 5.51% | 4.62% | -5.28% | 4.62% | |
| Net Income CAGR 3Y | -39.03% | ◆ 8.11% | -29.75% | -33.49% | -29.75% -31% | |
| Revenue YoY (latest Q) | 17.21% | -6.76% | ◆ 21.16% | -11.67% | -6.76% +355% | |
| Net Income YoY (latest Q) | ◆ 267.23% | -5593.79% | 110.74% | -174.20% | -174.20% +253% | |
| Profitability | ||||||
| EBITDA Margin | 4.18% | ◆ 11.82% | 6.76% | 6.20% | 6.76% -38% | |
| Net Income Margin | 0.80% | 5.10% | ◆ 10.12% | 2.20% | 5.10% -84% | |
| Return on Common Equity | 2.45% | ◆ 7.22% | 3.00% | 3.72% | 3.72% -34% | |
| Return on Capital Employed | 5.50% | ◆ 10.36% | 0.80% | 5.16% | 5.16% +7% | |
| Return on Assets | 1.08% | ◆ 3.78% | 1.48% | 2.38% | 2.38% -55% | |
| Credit & Quality | ||||||
| Total Debt/Equity | 1.03× | 0.79× | 0.72× | ◆ 0.40× | 0.72× +43% | |
| Interest Coverage | 1.14× | 3.30× | 0.17× | ◆ 3.39× | 3.30× -65% | |
| Scale — latest FY | ||||||
| Revenue / Total Income | ₹3,133 Cr | ₹1,245 Cr | ₹1,045 Cr | ₹1,402 Cr | ₹1,245 Cr +152% | |
| Net Income | ₹25.2 Cr | ₹63.5 Cr | ₹106 Cr | ₹30.8 Cr | ₹63.5 Cr -60% | |
| Total Assets | ₹2,322 Cr | ₹1,680 Cr | ₹7,164 Cr | ₹1,298 Cr | ₹1,680 Cr +38% | |
| EPS | ₹3.81 | ₹45.07 | ₹36.25 | ₹1.66 | ₹36.25 -89% | |
| Book Value per Share | ₹154.64 | ₹624.62 | ₹1,209.98 | ₹44.72 | ₹624.62 -75% | |