In ₹ Crore except Per Share Latest Annual	HARSHA FY26	ADOR FY26	ESABINDIA FY26	DIFFNKG FY26	Peer Average
Valuation — at last close
P/E	◆ 24.86×	28.85×	39.63×	30.06×	32.85× -24%
P/B	◆ 2.75×	4.27×	19.08×	3.75×	9.03× -70%
EV/EBITDA	◆ 16.44×	18.49×	29.92×	25.38×	24.60× -33%
Market Cap	₹3,859 Cr	₹2,365 Cr	₹8,191 Cr	₹1,519 Cr	₹4,025 Cr -4%
Growth
Revenue CAGR 3Y	6.05%	—	◆ 11.40%	—	11.40% -47%
Revenue CAGR 5Y	—	◆ 20.56%	17.23%	—	18.89%
Net Income CAGR 3Y	7.98%	—	◆ 15.06%	—	15.06% -47%
Revenue YoY (latest Q)	25.22%	22.64%	19.63%	◆ 36.50%	26.26% -4%
Net Income YoY (latest Q)	-1.45%	7.72%	◆ 37.13%	35.98%	26.94% -105%
Profitability
EBITDA Margin	14.73%	10.64%	◆ 17.89%	14.05%	14.19% +4%
Net Income Margin	9.54%	7.19%	◆ 13.70%	12.40%	11.10% -14%
Return on Common Equity	11.69%	15.45%	◆ 52.28%	13.03%	26.92% -57%
Return on Capital Employed	12.84%	18.53%	◆ 61.15%	12.77%	30.82% -58%
Return on Assets	8.26%	10.75%	◆ 30.71%	10.56%	17.34% -52%
Credit & Quality
Total Debt/Equity	0.26×	◆ 0.00×	0.00×	0.07×	0.02× +1014%
Interest Coverage	11.87×	46.27×	◆ 122.12×	23.43×	63.94× -81%
Scale — latest FY
Revenue / Total Income	₹1,627 Cr	₹1,140 Cr	₹1,508 Cr	₹407 Cr	₹1,018 Cr +60%
Net Income	₹155 Cr	₹82 Cr	₹207 Cr	₹50.4 Cr	₹113 Cr +37%
Total Assets	₹2,067 Cr	₹832 Cr	₹699 Cr	₹510 Cr	₹680 Cr +204%
EPS	₹17.05	₹47.11	₹134.3	₹13.5	₹64.97 -74%
Book Value per Share	₹153.96	₹318.65	₹279	₹108.23	₹235.29 -35%

◆ 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%.