In ₹ Crore except Per Share Latest Annual	GEEKAYWIRE FY26	SHRADHA FY26	KOTARISUG FY18	LEMERITE FY26	Peer Average
Valuation — at last close
P/E	8.99×	6.39×	82.54×	◆ 4.19×	31.04× -71%
P/B	0.79×	0.72×	1.37×	◆ 0.36×	0.82× -4%
EV/EBITDA	6.96×	12.33×	10.49×	◆ 4.14×	8.99× -23%
Market Cap	₹135 Cr	₹213 Cr	₹192 Cr	₹49.1 Cr	₹151 Cr -11%
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%	11.76% -23%
Net Income Margin	6.83%	◆ 25.47%	0.79%	3.23%	9.83% -31%
Return on Common Equity	◆ 19.03%	11.94%	1.21%	9.42%	7.52% +153%
Return on Capital Employed	◆ 13.62%	7.27%	6.61%	8.86%	7.58% +80%
Return on Assets	◆ 9.44%	6.70%	0.60%	4.66%	3.99% +137%
Credit & Quality
Total Debt/Equity	0.84×	◆ 0.30×	0.74×	0.67×	0.57× +47%
Interest Coverage	4.24×	◆ 6.54×	2.14×	1.69×	3.46× +23%
Scale — latest FY
Revenue / Total Income	₹441 Cr	₹117 Cr	₹290 Cr	₹357 Cr	₹255 Cr +73%
Net Income	₹30.1 Cr	₹29.8 Cr	₹2.3 Cr	₹11.6 Cr	₹14.6 Cr +107%
Total Assets	₹350 Cr	₹489 Cr	₹377 Cr	₹259 Cr	₹375 Cr -7%
EPS	₹2.88	₹4.11	₹0.28	₹4.69	₹3.03 -5%
Book Value per Share	₹32.85	₹36.72	₹16.85	₹53.9	₹35.82 -8%

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

« ‹ › »Latest: FY26 · StandaloneFA 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%.