In ₹ Crore except Per Share Latest Annual | DODLA FY26 | VADILALIND FY26 | KWIL FY26 | PARAGMILK FY26 | Peer Median | |
|---|---|---|---|---|---|---|
| Valuation — at last close | ||||||
| P/E | 24.69× | 33.23× | — | ◆ 23.91× | 28.57× -14% | |
| P/B | 3.94× | 6.06× | 14.51× | ◆ 2.63× | 6.06× -35% | |
| EV/EBITDA | 20.15× | 20.88× | ◆ -89.07× | 14.96× | 14.96× +35% | |
| Market Cap | ₹6,593 Cr | ₹5,155 Cr | ₹9,753 Cr | ₹3,305 Cr | ₹5,155 Cr +28% | |
| 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) | 18.98% | ◆ 34.42% | — | 10.93% | 22.68% -16% | |
| Net Income YoY (latest Q) | -35.36% | ◆ 95.45% | — | -20.05% | 37.70% -194% | |
| Profitability | ||||||
| EBITDA Margin | 7.48% | ◆ 16.55% | -4.89% | 6.73% | 6.73% +11% | |
| Net Income Margin | 6.47% | ◆ 10.32% | -16.43% | 3.54% | 3.54% +83% | |
| Return on Common Equity | 15.95% | ◆ 20.00% | -54.86% | 10.73% | 10.73% +49% | |
| Return on Capital Employed | 12.69% | ◆ 18.83% | -24.84% | 12.37% | 12.37% +3% | |
| Return on Assets | ◆ 12.74% | 12.18% | -20.09% | 5.92% | 5.92% +115% | |
| Credit & Quality | ||||||
| Total Debt/Equity | ◆ 0.02× | 0.11× | 0.07× | 0.43× | 0.11× -82% | |
| Interest Coverage | ◆ 67.62× | 12.21× | -9.50× | 2.29× | 2.29× +2853% | |
| Scale — latest FY | ||||||
| Revenue / Total Income | ₹4,125 Cr | ₹1,503 Cr | ₹2,245 Cr | ₹3,818 Cr | ₹2,245 Cr +84% | |
| Net Income | ₹267 Cr | ₹155 Cr | −₹369 Cr | ₹135 Cr | ₹135 Cr +98% | |
| Total Assets | ₹2,096 Cr | ₹1,273 Cr | ₹1,836 Cr | ₹2,281 Cr | ₹1,836 Cr +14% | |
| EPS | ₹44.26 | ₹215.78 | ₹-1.57 | ₹11.06 | ₹11.06 +300% | |
| Book Value per Share | ₹277.5 | ₹1,183.07 | ₹2.86 | ₹100.68 | ₹100.68 +176% | |