In ₹ Crore except Per Share Latest Annual	GILLANDERS FY26	ROSSELLIND FY24	DTIL FY26	JAYSREETEA FY26	Peer Average
Valuation — at last close
P/E	21.90×	◆ 13.75×	—	—	13.75× +59%
P/B	0.80×	0.59×	◆ 0.29×	0.57×	0.48× +66%
EV/EBITDA	15.09×	8.96×	◆ -50.80×	34.47×	-2.46× +714%
Market Cap	₹207 Cr	₹175 Cr	₹155 Cr	₹225 Cr	₹185 Cr +12%
Growth
Revenue CAGR 3Y	-1.37%	4.39%	—	◆ 4.61%	4.50% -130%
Revenue CAGR 5Y	0.01%	—	—	◆ 3.01%	3.01% -100%
Net Income CAGR 3Y	◆ -13.89%	-27.14%	—	—	-27.14% +49%
Revenue YoY (latest Q)	3.35%	6.51%	-25.96%	◆ 8.61%	-3.61% +193%
Net Income YoY (latest Q)	◆ 146.15%	88.37%	-68.52%	33.85%	17.90% +716%
Profitability
EBITDA Margin	5.42%	◆ 10.39%	-1.58%	1.96%	3.59% +51%
Net Income Margin	2.20%	◆ 3.47%	-0.53%	-2.69%	0.08% +2540%
Return on Common Equity	3.76%	◆ 4.36%	-0.47%	-6.15%	-0.75% +599%
Return on Capital Employed	4.07%	◆ 7.96%	-3.45%	-0.79%	1.24% +228%
Return on Assets	1.77%	◆ 2.35%	-0.26%	-2.58%	-0.16% +1184%
Credit & Quality
Total Debt/Equity	0.58×	0.65×	◆ 0.47×	1.03×	0.72× -19%
Interest Coverage	0.96×	◆ 1.71×	-1.31×	-0.12×	0.09× +929%
Scale — latest FY
Revenue / Total Income	₹431 Cr	₹367 Cr	₹471 Cr	₹930 Cr	₹589 Cr -27%
Net Income	₹9.5 Cr	₹12.7 Cr	−₹2.5 Cr	−₹25.1 Cr	−₹4.9 Cr +291%
Total Assets	₹553 Cr	₹572 Cr	₹965 Cr	₹956 Cr	₹831 Cr -33%
EPS	₹4.43	₹3.38	₹-2.38	₹-8.68	₹-2.56 +273%
Book Value per Share	₹120.86	₹78.74	₹503.92	₹137.16	₹239.94 -50%

◆ 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%.