In ₹ Crore except Per Share Latest Annual | GEEKAYWIRE FY26 | SHRADHA FY26 | KOTARISUG FY18 | LEMERITE FY26 | Peer Median | |
|---|---|---|---|---|---|---|
| Valuation — at last close | ||||||
| P/E | 9.96× | 7.52× | — | ◆ 4.36× | 5.94× +68% | |
| P/B | 0.87× | 0.74× | — | ◆ 0.38× | 0.56× +56% | |
| EV/EBITDA | ◆ 7.33× | 13.27× | — | 7.81× | 10.54× -30% | |
| Market Cap | ₹150 Cr | ₹250 Cr | — | ₹51.2 Cr | ₹151 Cr -1% | |
| Growth | ||||||
| Revenue CAGR 3Y | 3.35% | ◆ 8.99% | — | — | 8.99% -63% | |
| Revenue CAGR 5Y | 20.96% | ◆ 147.84% | — | — | 147.84% -86% | |
| Net Income CAGR 3Y | 7.22% | ◆ 27.85% | — | — | 27.85% -74% | |
| Revenue YoY (latest Q) | ◆ 3.49% | -9.54% | — | — | -9.54% +137% | |
| Net Income YoY (latest Q) | -19.76% | ◆ -19.08% | — | — | -19.08% -4% | |
| Profitability | ||||||
| EBITDA Margin | 9.04% | ◆ 22.01% | 9.57% | 3.69% | 9.57% -6% | |
| Net Income Margin | 6.83% | ◆ 25.47% | 0.79% | 3.23% | 3.23% +111% | |
| Return on Common Equity | ◆ 17.54% | 7.97% | 1.21% | 8.60% | 7.97% +120% | |
| Return on Capital Employed | ◆ 11.51% | 5.60% | 6.61% | 8.36% | 6.61% +74% | |
| Return on Assets | ◆ 8.61% | 6.10% | 0.61% | 4.47% | 4.47% +93% | |
| Credit & Quality | ||||||
| Total Debt/Equity | 0.84× | ◆ 0.30× | 0.74× | 0.67× | 0.67× +25% | |
| Interest Coverage | 4.24× | ◆ 6.54× | 2.14× | 1.69× | 2.14× +98% | |
| Scale — latest FY | ||||||
| Revenue / Total Income | ₹441 Cr | ₹117 Cr | ₹290 Cr | ₹357 Cr | ₹290 Cr +52% | |
| Net Income | ₹30.1 Cr | ₹29.8 Cr | ₹2.3 Cr | ₹11.6 Cr | ₹11.6 Cr +160% | |
| Total Assets | ₹350 Cr | ₹489 Cr | ₹377 Cr | ₹259 Cr | ₹377 Cr -7% | |
| EPS | ₹2.88 | ₹4.11 | ₹0.28 | ₹4.69 | ₹4.11 -30% | |
| Book Value per Share | ₹32.85 | ₹41.62 | ₹16.85 | ₹53.9 | ₹41.62 -21% | |