In ₹ Crore except Per Share Latest Annual	DONEAR FY26	NDL FY26	ABCOTS FY26	MANOMAY FY26	Peer Average
Valuation — at last close
P/E	◆ 9.58×	10.91×	28.04×	22.61×	20.52× -53%
P/B	1.50×	◆ 0.56×	2.42×	2.60×	1.86× -19%
EV/EBITDA	9.46×	◆ 5.07×	13.01×	9.38×	9.15× +3%
Market Cap	₹416 Cr	₹362 Cr	₹370 Cr	₹444 Cr	₹392 Cr +6%
Growth
Revenue CAGR 3Y	—	◆ 12.32%	—	0.56%	6.44%
Revenue CAGR 5Y	—	21.38%	—	—	21.38%
Net Income CAGR 3Y	—	◆ 245.47%	—	14.89%	130.18%
Revenue YoY (latest Q)	8.05%	-40.59%	◆ 51.44%	20.48%	10.44% -23%
Net Income YoY (latest Q)	27.90%	◆ 32.12%	22.16%	11.31%	21.86% +28%
Profitability
EBITDA Margin	9.61%	3.13%	◆ 13.26%	11.87%	9.42% +2%
Net Income Margin	◆ 4.76%	1.15%	4.36%	2.76%	2.76% +73%
Return on Common Equity	◆ 16.98%	5.22%	9.87%	12.31%	9.13% +86%
Return on Capital Employed	◆ 25.00%	6.09%	12.81%	16.15%	11.68% +114%
Return on Assets	◆ 5.30%	2.87%	4.33%	3.04%	3.41% +55%
Credit & Quality
Total Debt/Equity	1.54×	◆ 0.18×	0.96×	2.03×	1.06× +46%
Interest Coverage	2.42×	◆ 2.59×	2.40×	1.80×	2.26× +7%
Scale — latest FY
Revenue / Total Income	₹912 Cr	₹2,872 Cr	₹299 Cr	₹711 Cr	₹1,294 Cr -29%
Net Income	₹43.4 Cr	₹33.1 Cr	₹13 Cr	₹19.6 Cr	₹21.9 Cr +98%
Total Assets	₹852 Cr	₹1,032 Cr	₹313 Cr	₹676 Cr	₹674 Cr +27%
EPS	₹8.35	₹0.23	₹5.96	₹10.88	₹5.69 +47%
Book Value per Share	₹53.25	₹4.52	₹69.14	₹94.72	₹56.13 -5%

◆ 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%.