In ₹ Crore except Per Share Latest Annual	EXICOM FY26	MARSONS FY26	BAJEL FY26	BBL FY26	Peer Average
Valuation — at last close
P/E	—	44.20×	88.20×	◆ 21.04×	51.15×
P/B	2.69×	9.41×	2.39×	◆ 1.24×	4.35× -38%
EV/EBITDA	◆ -20.62×	48.09×	19.98×	16.19×	28.09× -173%
Market Cap	₹1,752 Cr	₹2,046 Cr	₹1,786 Cr	₹2,526 Cr	₹2,119 Cr -17%
Growth
Revenue CAGR 3Y	—	—	—	17.03%	17.03%
Revenue CAGR 5Y	—	—	—	25.48%	25.48%
Net Income CAGR 3Y	—	—	—	13.00%	13.00%
Revenue YoY (latest Q)	◆ 61.25%	—	-6.71%	55.49%	24.39% +151%
Net Income YoY (latest Q)	11.50%	—	60.13%	◆ 63.09%	61.61% -81%
Profitability
EBITDA Margin	-8.97%	◆ 17.25%	3.50%	6.95%	9.23% -197%
Net Income Margin	-23.80%	◆ 18.88%	0.73%	5.28%	8.30% -387%
Return on Common Equity	-43.34%	◆ 21.29%	2.87%	6.05%	10.07% -530%
Return on Capital Employed	-19.96%	◆ 19.06%	10.56%	6.36%	11.99% -266%
Return on Assets	-14.99%	◆ 15.93%	0.88%	4.19%	7.00% -314%
Credit & Quality
Total Debt/Equity	0.68×	◆ 0.00×	0.47×	0.15×	0.21× +229%
Interest Coverage	-3.93×	◆ 30.51×	1.23×	7.94×	13.23× -130%
Scale — latest FY
Revenue / Total Income	₹1,152 Cr	₹245 Cr	₹2,792 Cr	₹2,274 Cr	₹1,770 Cr -35%
Net Income	−₹274 Cr	₹46.3 Cr	₹20.3 Cr	₹120 Cr	₹62.2 Cr -541%
Total Assets	₹1,989 Cr	₹291 Cr	₹2,538 Cr	₹3,112 Cr	₹1,980 Cr 0%
EPS	₹-20.36	₹2.69	₹1.75	₹106.24	₹36.89 -155%
Book Value per Share	₹46.83	₹12.64	₹64.61	₹1,795.34	₹624.2 -92%

◆ 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%.