In ₹ Crore except Per Share Latest Annual | GRSE FY25 | MAZDOCK FY26 | COCHINSHIP FY26 | GPIL FY26 | Peer Median | |
|---|---|---|---|---|---|---|
| Valuation — at last close | ||||||
| P/E | 52.95× | 37.09× | 55.98× | ◆ 19.31× | 37.09× +43% | |
| P/B | — | 9.60× | 6.83× | ◆ 2.65× | 6.83× | |
| EV/EBITDA | — | 41.27× | 50.67× | ◆ 12.45× | 41.27× | |
| Market Cap | — | ₹95,803 Cr | ₹40,120 Cr | ₹15,509 Cr | ₹40,120 Cr | |
| Growth | ||||||
| Revenue CAGR 3Y | ◆ 42.41% | 18.44% | 28.54% | -2.21% | 18.44% +130% | |
| Revenue CAGR 5Y | ◆ 28.78% | 26.28% | 12.24% | 5.73% | 12.24% +135% | |
| Net Income CAGR 3Y | ◆ 40.66% | 32.08% | 32.99% | 0.35% | 32.08% +27% | |
| Revenue YoY (latest Q) | — | 12.08% | 2.40% | ◆ 32.29% | 12.08% | |
| Net Income YoY (latest Q) | — | ◆ 21.74% | -19.37% | 2.75% | 2.75% | |
| Profitability | ||||||
| EBITDA Margin | 8.30% | 17.42% | 16.16% | ◆ 23.29% | 17.42% -52% | |
| Net Income Margin | 10.39% | ◆ 19.82% | 14.27% | 14.90% | 14.90% -30% | |
| Return on Common Equity | 25.36% | ◆ 25.88% | 12.20% | 13.69% | 13.69% +85% | |
| Return on Capital Employed | 17.18% | ◆ 18.69% | 10.41% | 16.72% | 16.72% +3% | |
| Return on Assets | 5.09% | 9.39% | 4.93% | ◆ 10.99% | 9.39% -46% | |
| Credit & Quality | ||||||
| Total Debt/Equity | ◆ 0.00× | 0.04× | 0.19× | 0.07× | 0.07× -100% | |
| Interest Coverage | ◆ 36.69× | 30.31× | 7.38× | 18.38× | 18.38× +100% | |
| Scale — latest FY | ||||||
| Revenue / Total Income | ₹5,076 Cr | ₹13,006 Cr | ₹5,022 Cr | ₹5,381 Cr | ₹5,381 Cr -6% | |
| Net Income | ₹527 Cr | ₹2,578 Cr | ₹717 Cr | ₹802 Cr | ₹802 Cr -34% | |
| Total Assets | ₹10,354 Cr | ₹27,458 Cr | ₹14,531 Cr | ₹7,296 Cr | ₹14,531 Cr -29% | |
| EPS | ₹46.04 | ₹64.04 | ₹27.24 | ₹13.05 | ₹27.24 +69% | |
| Book Value per Share | — | ₹247.51 | ₹223.23 | ₹95.06 | ₹223.23 | |