In ₹ Crore except Per Share Latest Annual | EXICOM FY26 | MARSONS FY26 | BAJEL FY26 | BBL FY26 | Peer Median | |
|---|---|---|---|---|---|---|
| Valuation — at last close | ||||||
| P/E | — | 46.52× | 101.93× | ◆ 21.12× | 46.52× | |
| P/B | 3.80× | 9.90× | 2.76× | ◆ 1.25× | 2.76× +38% | |
| EV/EBITDA | ◆ -27.87× | 50.70× | 24.46× | 17.66× | 24.46× -214% | |
| Market Cap | ₹2,473 Cr | ₹2,153 Cr | ₹2,064 Cr | ₹2,536 Cr | ₹2,153 Cr +15% | |
| 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% | 17.70% | 5.49% +1015% | |
| Net Income YoY (latest Q) | 11.50% | — | ◆ 60.13% | -29.59% | 15.27% -25% | |
| Profitability | ||||||
| EBITDA Margin | -8.97% | ◆ 17.25% | 3.50% | 6.95% | 6.95% -229% | |
| Net Income Margin | -23.80% | ◆ 18.88% | 0.73% | 5.28% | 5.28% -551% | |
| Return on Common Equity | -42.09% | ◆ 21.29% | 2.71% | 5.92% | 5.92% -811% | |
| Return on Capital Employed | -20.22% | ◆ 19.06% | 10.04% | 6.23% | 10.04% -301% | |
| Return on Assets | -13.78% | ◆ 15.93% | 0.80% | 3.86% | 3.86% -457% | |
| Credit & Quality | ||||||
| Total Debt/Equity | 0.68× | ◆ 0.00× | 0.47× | 0.15× | 0.15× +353% | |
| Interest Coverage | -3.93× | ◆ 30.51× | 1.23× | 7.94× | 7.94× -149% | |
| Scale — latest FY | ||||||
| Revenue / Total Income | ₹1,152 Cr | ₹245 Cr | ₹2,792 Cr | ₹2,274 Cr | ₹2,274 Cr -49% | |
| Net Income | −₹274 Cr | ₹46.3 Cr | ₹20.3 Cr | ₹120 Cr | ₹46.3 Cr -692% | |
| Total Assets | ₹1,989 Cr | ₹291 Cr | ₹2,538 Cr | ₹3,112 Cr | ₹2,538 Cr -22% | |
| EPS | ₹-20.36 | ₹2.69 | ₹1.75 | ₹106.24 | ₹2.69 -857% | |
| Book Value per Share | ₹46.83 | ₹12.64 | ₹64.61 | ₹1,795.34 | ₹64.61 -28% | |