In ₹ Crore except Per Share Latest Annual | HARRMALAYA FY26 | RUBFILA FY26 | SAMPANN FY26 | GRPLTD FY26 | Peer Median | |
|---|---|---|---|---|---|---|
| Valuation — at last close | ||||||
| P/E | ◆ 11.81× | 13.52× | 17.42× | 328.33× | 17.42× -32% | |
| P/B | 1.93× | ◆ 1.19× | 2.59× | 5.93× | 2.59× -26% | |
| EV/EBITDA | 18.04× | ◆ 8.89× | 13.86× | 31.07× | 13.86× +30% | |
| Market Cap | ₹344 Cr | ₹369 Cr | ₹118 Cr | ₹1,058 Cr | ₹369 Cr -7% | |
| 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% | 26.74% | 26.74% -73% | |
| Net Income YoY (latest Q) | -34.02% | -13.25% | 12.25% | ◆ 140.18% | 12.25% -378% | |
| Profitability | ||||||
| EBITDA Margin | 4.62% | 6.71% | ◆ 10.83% | 7.52% | 7.52% -39% | |
| Net Income Margin | ◆ 5.40% | 4.42% | 4.75% | 0.60% | 4.42% +22% | |
| Return on Common Equity | ◆ 16.31% | 8.80% | 14.85% | 1.81% | 8.80% +85% | |
| Return on Capital Employed | 6.21% | ◆ 8.60% | 7.63% | 7.63% | 7.63% -19% | |
| Return on Assets | 5.80% | ◆ 7.01% | 4.50% | 0.70% | 4.50% +29% | |
| Credit & Quality | ||||||
| Total Debt/Equity | 0.60× | ◆ 0.00× | 2.11× | 1.16× | 1.16× -48% | |
| Interest Coverage | 1.42× | ◆ 192.65× | 6.78× | 1.46× | 6.78× -79% | |
| Scale — latest FY | ||||||
| Revenue / Total Income | ₹539 Cr | ₹602 Cr | ₹143 Cr | ₹535 Cr | ₹535 Cr +1% | |
| Net Income | ₹29.1 Cr | ₹26.6 Cr | ₹6.8 Cr | ₹3.2 Cr | ₹6.8 Cr +330% | |
| Total Assets | ₹502 Cr | ₹379 Cr | ₹151 Cr | ₹462 Cr | ₹379 Cr +32% | |
| EPS | ₹15.79 | ₹5.03 | ₹1.39 | ₹6.04 | ₹5.03 +214% | |
| Book Value per Share | ₹96.79 | ₹57.21 | ₹9.36 | ₹334.44 | ₹57.21 +69% | |