In ₹ Crore except Per Share Latest Annual	GRMOVER FY26	AEROPLANE FY26	SANSTAR FY26	CLSEL FY26	Peer Average
Valuation — at last close
P/E	11.75×	16.80×	48.47×	◆ 11.28×	25.52× -54%
P/B	3.18×	2.36×	2.41×	◆ 1.55×	2.10× +51%
EV/EBITDA	24.44×	11.89×	41.32×	◆ 7.97×	20.39× +20%
Market Cap	₹1,911 Cr	₹2,177 Cr	₹1,670 Cr	₹1,296 Cr	₹1,714 Cr +11%
Growth
Revenue CAGR 3Y	◆ 8.65%	—	—	1.24%	1.24% +598%
Revenue CAGR 5Y	—	—	—	11.07%	11.07%
Net Income CAGR 3Y	◆ 5.75%	—	—	-0.83%	-0.83% +793%
Revenue YoY (latest Q)	◆ 30.52%	—	22.10%	12.58%	17.34% +76%
Net Income YoY (latest Q)	10.21%	—	◆ 2890.91%	47.78%	1469.35% -99%
Profitability
EBITDA Margin	5.10%	9.85%	4.80%	◆ 10.89%	8.51% -40%
Net Income Margin	4.20%	4.52%	4.39%	◆ 7.97%	5.63% -25%
Return on Common Equity	14.47%	11.18%	5.09%	◆ 14.61%	10.29% +41%
Return on Capital Employed	16.66%	◆ 23.56%	3.88%	17.79%	15.08% +11%
Return on Assets	7.18%	4.87%	4.42%	◆ 11.44%	6.91% +4%
Credit & Quality
Total Debt/Equity	0.60×	0.82×	◆ 0.03×	0.10×	0.32× +89%
Interest Coverage	3.82×	2.54×	◆ 20.46×	16.85×	13.28× -71%
Scale — latest FY
Revenue / Total Income	₹1,769 Cr	₹2,287 Cr	₹785 Cr	₹1,440 Cr	₹1,504 Cr +18%
Net Income	₹74.3 Cr	₹103 Cr	₹34.5 Cr	₹115 Cr	₹84.2 Cr -12%
Total Assets	₹1,160 Cr	₹2,121 Cr	₹803 Cr	₹1,040 Cr	₹1,321 Cr -12%
EPS	₹7.85	₹12.51	₹1.89	₹23.1	₹12.5 -37%
Book Value per Share	₹29.03	₹89.24	₹38.08	₹168.56	₹98.63 -71%

◆ 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%.