In ₹ Crore except Per Share Latest Annual	HARRMALAYA FY26	RUBFILA FY26	SAMPANN FY26	GRPLTD FY26	Peer Average
Valuation — at last close
P/E	10.84×	◆ 10.70×	17.96×	296.34×	108.33× -90%
P/B	1.77×	◆ 0.94×	2.67×	5.35×	2.99× -41%
EV/EBITDA	16.85×	◆ 6.40×	14.10×	28.51×	16.34× +3%
Market Cap	₹316 Cr	₹292 Cr	₹122 Cr	₹955 Cr	₹456 Cr -31%
Growth
Revenue CAGR 3Y	3.46%	—	◆ 35.18%	5.88%	20.53% -83%
Revenue CAGR 5Y	3.63%	—	◆ 43.20%	13.86%	28.53% -87%
Net Income CAGR 3Y	◆ 17.92%	—	—	-38.65%	-38.65% +146%
Revenue YoY (latest Q)	7.26%	-7.89%	27.62%	◆ 30.21%	16.65% -56%
Net Income YoY (latest Q)	-34.02%	-13.25%	12.25%	◆ 225.51%	74.84% -145%
Profitability
EBITDA Margin	4.62%	6.71%	◆ 10.83%	7.52%	8.35% -45%
Net Income Margin	◆ 5.40%	4.42%	4.75%	0.60%	3.26% +66%
Return on Common Equity	17.51%	9.04%	◆ 21.29%	1.74%	10.69% +64%
Return on Capital Employed	6.46%	◆ 8.84%	8.37%	8.13%	8.45% -24%
Return on Assets	5.98%	◆ 7.21%	4.97%	0.74%	4.31% +39%
Credit & Quality
Total Debt/Equity	0.60×	◆ 0.00×	2.11×	1.16×	1.09× -45%
Interest Coverage	1.42×	◆ 192.65×	6.78×	1.46×	66.96× -98%
Scale — latest FY
Revenue / Total Income	₹539 Cr	₹602 Cr	₹143 Cr	₹535 Cr	₹427 Cr +26%
Net Income	₹29.1 Cr	₹26.6 Cr	₹6.8 Cr	₹3.2 Cr	₹12.2 Cr +139%
Total Assets	₹502 Cr	₹379 Cr	₹151 Cr	₹462 Cr	₹331 Cr +52%
EPS	₹15.79	₹5.03	₹1.39	₹6.04	₹4.15 +280%
Book Value per Share	₹96.79	₹57.21	₹9.36	₹334.43	₹133.67 -28%

◆ 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%.