In ₹ Crore except Per Share Latest Annual	DHARMAJ FY26	ADVANCE FY26	HERANBA FY26	ASTEC FY26	Peer Average
Valuation — at last close
P/E	◆ 15.83×	20.33×	—	—	20.33× -22%
P/B	1.93×	2.74×	◆ 0.78×	3.31×	2.28× -15%
EV/EBITDA	9.86×	13.67×	16.47×	◆ -382.61×	-117.49× +108%
Market Cap	₹865 Cr	₹849 Cr	₹592 Cr	₹1,295 Cr	₹912 Cr -5%
Growth
Revenue CAGR 3Y	◆ 28.72%	—	6.54%	-10.65%	-2.06% +1498%
Revenue CAGR 5Y	—	—	—	-4.18%	-4.18%
Revenue YoY (latest Q)	4.08%	◆ 95.96%	-15.30%	-2.31%	26.12% -84%
Net Income YoY (latest Q)	16.95%	◆ 152.22%	11.23%	-53.16%	36.76% -54%
Profitability
EBITDA Margin	8.83%	◆ 9.99%	4.34%	-1.01%	4.44% +99%
Net Income Margin	4.80%	◆ 5.53%	-4.86%	-18.05%	-5.79% +183%
Return on Common Equity	◆ 12.96%	11.39%	-9.54%	-25.88%	-8.01% +262%
Return on Capital Employed	◆ 16.69%	16.03%	-3.18%	-10.32%	0.84% +1879%
Return on Assets	◆ 6.94%	5.65%	-4.10%	-8.87%	-2.44% +384%
Credit & Quality
Total Debt/Equity	◆ 0.29×	0.31×	0.74×	1.15×	0.73× -60%
Interest Coverage	4.73×	◆ 6.09×	-0.58×	-1.43×	1.36× +248%
Scale — latest FY
Revenue / Total Income	₹1,138 Cr	₹638 Cr	₹1,595 Cr	₹448 Cr	₹894 Cr +27%
Net Income	₹54.6 Cr	₹35.3 Cr	−₹77.6 Cr	−₹80.9 Cr	−₹41.1 Cr +233%
Total Assets	₹841 Cr	₹625 Cr	₹1,970 Cr	₹942 Cr	₹1,179 Cr -29%
EPS	₹16.17	₹6.5	₹-19.1	₹-37.79	₹-16.8 +196%
Book Value per Share	₹132.86	₹48.21	₹190.38	₹175.3	₹137.96 -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%.