In ₹ Crore except Per Share Latest Annual | ESABINDIA FY26 | HARSHA FY26 | ADOR FY26 | DIFFNKG FY26 | Peer Median | |
|---|---|---|---|---|---|---|
| Valuation — at last close | ||||||
| P/E | 43.31× | ◆ 26.33× | 34.43× | 33.87× | 33.87× +28% | |
| P/B | 20.85× | ◆ 2.92× | 5.09× | 4.22× | 4.22× +394% | |
| EV/EBITDA | 32.81× | ◆ 17.44× | 22.67× | 28.74× | 22.67× +45% | |
| Market Cap | ₹8,951 Cr | ₹4,088 Cr | ₹2,822 Cr | ₹1,711 Cr | ₹2,822 Cr +217% | |
| Growth | ||||||
| Revenue CAGR 3Y | ◆ 11.40% | 6.05% | — | — | 6.05% +88% | |
| Revenue CAGR 5Y | 17.23% | — | ◆ 20.56% | — | 20.56% -16% | |
| Net Income CAGR 3Y | ◆ 15.06% | 7.98% | — | — | 7.98% +89% | |
| Revenue YoY (latest Q) | 19.63% | 25.22% | 22.88% | ◆ 36.50% | 25.22% -22% | |
| Net Income YoY (latest Q) | 37.13% | -1.45% | ◆ 798.73% | 35.98% | 35.98% +3% | |
| Profitability | ||||||
| EBITDA Margin | ◆ 17.89% | 14.73% | 10.64% | 14.05% | 14.05% +27% | |
| Net Income Margin | ◆ 13.70% | 9.54% | 7.19% | 12.40% | 9.54% +44% | |
| Return on Common Equity | ◆ 48.14% | 11.07% | 14.79% | 12.43% | 12.43% +287% | |
| Return on Capital Employed | ◆ 55.69% | 11.85% | 17.60% | 12.21% | 12.21% +356% | |
| Return on Assets | ◆ 29.57% | 7.51% | 9.86% | 9.88% | 9.86% +200% | |
| Credit & Quality | ||||||
| Total Debt/Equity | ◆ 0.00× | 0.26× | 0.00× | 0.07× | 0.07× -100% | |
| Interest Coverage | ◆ 122.12× | 11.87× | 46.27× | 23.43× | 23.43× +421% | |
| Scale — latest FY | ||||||
| Revenue / Total Income | ₹1,508 Cr | ₹1,627 Cr | ₹1,140 Cr | ₹407 Cr | ₹1,140 Cr +32% | |
| Net Income | ₹207 Cr | ₹155 Cr | ₹82 Cr | ₹50.4 Cr | ₹82 Cr +152% | |
| Total Assets | ₹699 Cr | ₹2,067 Cr | ₹832 Cr | ₹510 Cr | ₹832 Cr -16% | |
| EPS | ₹134.3 | ₹17.05 | ₹47.11 | ₹13.5 | ₹17.05 +688% | |
| Book Value per Share | ₹279 | ₹153.96 | ₹318.65 | ₹108.37 | ₹153.96 +81% | |