In ₹ Crore except Per Share Latest Annual	NYKAA FY26	MEESHO FY26	TRENT FY26	ETERNAL FY26	Peer Average
Valuation — at last close
P/E	504.14×	—	◆ 59.16×	844.63×	451.89× +12%
P/B	70.30×	23.39×	14.57×	◆ 10.02×	15.99× +340%
EV/EBITDA	134.97×	◆ -67.16×	27.61×	251.54×	70.66× +91%
Market Cap	₹1.01L Cr	₹1.03L Cr	₹1.02L Cr	₹3.10L Cr	₹1.72L Cr -41%
Growth
Revenue CAGR 3Y	24.90%	—	34.55%	◆ 97.29%	65.92% -62%
Revenue CAGR 5Y	32.64%	—	50.58%	◆ 93.70%	72.14% -55%
Net Income CAGR 3Y	◆ 113.48%	—	63.52%	—	63.52% +79%
Revenue YoY (latest Q)	29.10%	—	21.91%	◆ 77.62%	49.77% -42%
Net Income YoY (latest Q)	◆ 225.95%	—	25.35%	92.31%	58.83% +284%
Profitability
EBITDA Margin	7.51%	-11.76%	◆ 18.30%	2.22%	2.92% +157%
Net Income Margin	2.03%	-10.75%	◆ 8.57%	0.67%	-0.50% +503%
Return on Common Equity	14.56%	-30.95%	◆ 27.63%	1.19%	-0.71% +2151%
Return on Capital Employed	23.53%	-34.43%	◆ 29.04%	-1.15%	-2.18% +1179%
Return on Assets	4.75%	-17.17%	◆ 16.28%	0.96%	0.02% +20257%
Credit & Quality
Total Debt/Equity	0.50×	◆ 0.00×	0.07×	0.00×	0.02× +2043%
Interest Coverage	3.69×	-170.92×	◆ 13.73×	-0.99×	-52.73× +107%
Scale — latest FY
Revenue / Total Income	₹10,022 Cr	₹12,626 Cr	₹20,074 Cr	₹54,364 Cr	₹29,022 Cr -65%
Net Income	₹204 Cr	−₹1,358 Cr	₹1,721 Cr	₹366 Cr	₹243 Cr -16%
Total Assets	₹4,611 Cr	₹7,907 Cr	₹11,729 Cr	₹40,736 Cr	₹20,124 Cr -77%
EPS	₹0.7	₹-3.11	₹48.37	₹0.4	₹15.22 -95%
Book Value per Share	₹5.02	₹9.61	₹196.47	₹33.71	₹79.93 -94%

◆ 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%.