In ₹ Crore except Per Share Latest Annual	GRSE FY25	MAZDOCK FY26	COCHINSHIP FY26	GPIL FY26	Peer Average
Valuation — at last close
P/E	41.77×	27.52×	42.43×	◆ 14.91×	28.29× +48%
P/B	10.60×	7.29×	5.18×	◆ 2.06×	4.84× +119%
EV/EBITDA	43.44×	25.90×	35.86×	◆ 8.99×	23.58× +84%
Market Cap	₹22,031 Cr	₹71,104 Cr	₹30,407 Cr	₹11,974 Cr	₹37,828 Cr -42%
Growth
Revenue CAGR 3Y	◆ 42.41%	18.44%	28.54%	-2.21%	14.92% +184%
Revenue CAGR 5Y	◆ 28.78%	26.28%	12.24%	5.73%	14.75% +95%
Net Income CAGR 3Y	◆ 40.66%	32.08%	32.99%	0.35%	21.81% +86%
Revenue YoY (latest Q)	—	-16.49%	2.40%	◆ 32.29%	6.07%
Net Income YoY (latest Q)	—	-53.78%	-19.37%	◆ 2.75%	-23.47%
Profitability
EBITDA Margin	8.30%	17.42%	16.16%	◆ 23.29%	18.96% -56%
Net Income Margin	10.39%	◆ 19.82%	14.27%	14.90%	16.33% -36%
Return on Common Equity	28.11%	◆ 29.20%	12.52%	14.95%	18.89% +49%
Return on Capital Employed	18.94%	◆ 21.17%	10.76%	18.45%	16.79% +13%
Return on Assets	5.12%	9.18%	5.13%	◆ 11.92%	8.74% -41%
Credit & Quality
Total Debt/Equity	◆ 0.00×	0.04×	0.19×	0.07×	0.10× -100%
Interest Coverage	◆ 36.69×	30.31×	7.38×	18.38×	18.69× +96%
Scale — latest FY
Revenue / Total Income	₹5,076 Cr	₹13,006 Cr	₹5,022 Cr	₹5,381 Cr	₹7,803 Cr -35%
Net Income	₹527 Cr	₹2,578 Cr	₹717 Cr	₹802 Cr	₹1,366 Cr -61%
Total Assets	₹10,354 Cr	₹27,458 Cr	₹14,531 Cr	₹7,296 Cr	₹16,428 Cr -37%
EPS	₹46.04	₹64.04	₹27.24	₹13.05	₹34.78 +32%
Book Value per Share	₹181.51	₹241.83	₹223.23	₹94.4	₹186.49 -3%

◆ best value in the comp set per metric · Δ = subject vs average of the other companies.

« ‹ › »Latest: FY25 · 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 ✓ 85%.