In ₹ Crore except Per Share Latest Annual	DBL FY26	PNCINFRA FY26	KNRCON FY26	HGINFRA FY26	Peer Average
Valuation — at last close
P/E	4.40×	◆ 4.13×	6.48×	7.65×	6.09× -28%
P/B	0.90×	◆ 0.50×	0.57×	0.77×	0.62× +46%
EV/EBITDA	7.90×	◆ 4.89×	6.53×	7.13×	6.19× +28%
Market Cap	₹6,153 Cr	₹3,437 Cr	₹2,833 Cr	₹2,524 Cr	₹2,931 Cr +110%
Growth
Revenue CAGR 3Y	-5.49%	-12.29%	-12.75%	◆ 4.24%	-6.93% +21%
Revenue CAGR 5Y	-2.45%	-1.49%	-1.46%	◆ 15.00%	4.02% -161%
Net Income CAGR 3Y	—	◆ 8.09%	-0.19%	-12.55%	-1.55%
Revenue YoY (latest Q)	-9.26%	◆ 17.28%	-4.04%	-25.75%	-4.17% -122%
Net Income YoY (latest Q)	-52.85%	-46.83%	◆ -34.59%	-144.85%	-75.42% +30%
Profitability
EBITDA Margin	19.65%	21.17%	◆ 26.37%	19.33%	22.29% -12%
Net Income Margin	15.57%	15.49%	◆ 16.19%	6.30%	12.66% +23%
Return on Common Equity	◆ 21.90%	12.99%	9.19%	10.63%	10.94% +100%
Return on Capital Employed	11.31%	7.28%	9.53%	◆ 12.57%	9.79% +15%
Return on Assets	◆ 7.24%	5.21%	5.73%	3.35%	4.76% +52%
Credit & Quality
Total Debt/Equity	1.16×	0.76×	◆ 0.49×	1.50×	0.92× +27%
Interest Coverage	1.05×	1.74×	◆ 3.08×	1.80×	2.21× -52%
Scale — latest FY
Revenue / Total Income	₹8,984 Cr	₹5,368 Cr	₹2,698 Cr	₹5,235 Cr	₹4,434 Cr +103%
Net Income	₹1,398 Cr	₹832 Cr	₹437 Cr	₹330 Cr	₹533 Cr +162%
Total Assets	₹18,908 Cr	₹13,858 Cr	₹8,122 Cr	₹10,901 Cr	₹10,960 Cr +73%
EPS	₹86.08	₹32.42	₹15.54	₹50.61	₹32.86 +162%
Book Value per Share	₹420.4	₹265.59	₹176.78	₹500.99	₹314.45 +34%

◆ 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%.