In ₹ Crore except Per Share Latest Annual	FLAIR FY26	KOKUYOCMLN FY19	LINC FY26	SUNDARAM FY19	Peer Average
Valuation — at last close
P/E	17.58×	24.37×	16.47×	◆ 5.00×	15.28× +15%
P/B	2.15×	2.99×	◆ 2.09×	—	2.54× -15%
EV/EBITDA	10.53×	14.80×	◆ 8.86×	—	11.83× -11%
Market Cap	₹2,456 Cr	₹743 Cr	₹539 Cr	₹28.5 Cr	₹437 Cr +462%
Growth
Revenue CAGR 5Y	—	—	6.31%	—	6.31%
Revenue YoY (latest Q)	◆ 10.64%	—	1.44%	—	1.44% +639%
Net Income YoY (latest Q)	◆ 0.45%	—	-14.49%	—	-14.49% +103%
Profitability
EBITDA Margin	◆ 17.96%	7.45%	10.96%	14.79%	11.07% +62%
Net Income Margin	◆ 11.31%	2.21%	6.06%	6.63%	4.97% +128%
Return on Common Equity	12.94%	6.24%	◆ 13.30%	—	9.77% +32%
Return on Capital Employed	14.94%	12.41%	◆ 16.22%	—	14.31% +4%
Return on Assets	◆ 10.94%	2.92%	9.40%	—	6.16% +78%
Credit & Quality
Total Debt/Equity	0.03×	0.11×	◆ 0.02×	—	0.07× -54%
Interest Coverage	◆ 33.05×	2.91×	13.97×	1.61×	6.16× +436%
Scale — latest FY
Revenue / Total Income	₹1,250 Cr	₹689 Cr	₹543 Cr	₹99.6 Cr	₹444 Cr +182%
Net Income	₹141 Cr	₹15.2 Cr	₹32.9 Cr	₹6.6 Cr	₹18.2 Cr +675%
Total Assets	₹1,367 Cr	₹555 Cr	₹359 Cr	—	₹457 Cr +199%
EPS	₹13.26	₹3.04	₹5.5	₹0.21	₹2.92 +355%
Book Value per Share	₹108.32	₹24.81	₹43.33	—	₹34.07 +218%

◆ 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%.