In ₹ Crore except Per Share Latest Annual	DODLA FY26	VADILALIND FY26	KWIL FY26	PARAGMILK FY26	Peer Average
Valuation — at last close
P/E	◆ 21.82×	35.13×	—	22.15×	28.64× -24%
P/B	3.48×	6.41×	12.50×	◆ 2.43×	7.11× -51%
EV/EBITDA	17.16×	22.04×	◆ -76.75×	13.96×	-13.58× +226%
Market Cap	₹5,826 Cr	₹5,450 Cr	₹8,399 Cr	₹3,062 Cr	₹5,637 Cr +3%
Growth
Revenue CAGR 3Y	◆ 13.63%	12.42%	—	9.69%	11.05% +23%
Revenue CAGR 5Y	16.24%	◆ 26.51%	—	15.69%	21.10% -23%
Net Income CAGR 3Y	29.73%	17.22%	—	◆ 36.37%	26.79% +11%
Revenue YoY (latest Q)	17.39%	◆ 35.53%	—	10.93%	23.23% -25%
Net Income YoY (latest Q)	-44.28%	◆ 64.03%	—	-20.05%	21.99% -301%
Profitability
EBITDA Margin	7.48%	◆ 16.55%	-4.89%	6.73%	6.13% +22%
Net Income Margin	6.47%	◆ 10.32%	-16.43%	3.54%	-0.86% +855%
Return on Common Equity	17.34%	◆ 22.01%	-54.86%	11.84%	-7.00% +348%
Return on Capital Employed	13.86%	◆ 20.51%	-24.84%	13.17%	2.95% +370%
Return on Assets	◆ 13.95%	13.09%	-20.09%	6.26%	-0.25% +5755%
Credit & Quality
Total Debt/Equity	◆ 0.02×	0.11×	0.07×	0.43×	0.20× -90%
Interest Coverage	◆ 67.62×	12.21×	-9.50×	2.29×	1.67× +3957%
Scale — latest FY
Revenue / Total Income	₹4,125 Cr	₹1,503 Cr	₹2,245 Cr	₹3,818 Cr	₹2,522 Cr +64%
Net Income	₹267 Cr	₹155 Cr	−₹369 Cr	₹135 Cr	−₹26.2 Cr +1119%
Total Assets	₹2,096 Cr	₹1,273 Cr	₹1,836 Cr	₹2,281 Cr	₹1,797 Cr +17%
EPS	₹44.26	₹215.78	₹-1.57	₹11.06	₹75.09 -41%
Book Value per Share	₹277.5	₹1,182.63	₹2.86	₹100.68	₹428.72 -35%

◆ 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%.