In ₹ Crore except Per Share Latest Annual	HATSUN FY26	KWIL FY26	DODLA FY26	VADILALIND FY26	Peer Average
Valuation — at last close
P/E	63.79×	—	◆ 25.48×	50.83×	38.15× +67%
P/B	11.69×	12.08×	◆ 3.89×	8.61×	8.19× +43%
EV/EBITDA	20.40×	◆ -74.19×	23.86×	34.57×	-5.25× +488%
Market Cap	₹22,726 Cr	₹8,117 Cr	₹5,820 Cr	₹4,983 Cr	₹6,307 Cr +260%
Growth
Revenue CAGR 3Y	◆ 11.18%	—	9.81%	7.36%	8.59% +30%
Revenue CAGR 5Y	12.33%	—	13.25%	◆ 25.49%	19.37% -36%
Net Income CAGR 3Y	29.02%	—	◆ 33.97%	10.86%	22.41% +29%
Revenue YoY (latest Q)	21.68%	—	9.53%	◆ 46.60%	28.07% -23%
Net Income YoY (latest Q)	-3.74%	—	-53.35%	◆ 215.92%	81.28% -105%
Profitability
EBITDA Margin	11.81%	-4.89%	6.55%	◆ 13.08%	4.91% +140%
Net Income Margin	3.58%	-16.43%	6.67%	◆ 8.83%	-0.31% +1255%
Return on Common Equity	◆ 19.42%	-54.86%	16.43%	18.25%	-6.73% +389%
Return on Capital Employed	◆ 19.75%	-24.84%	11.33%	18.53%	1.67% +1080%
Return on Assets	7.68%	-20.09%	◆ 13.81%	12.39%	2.04% +277%
Credit & Quality
Total Debt/Equity	0.68×	0.07×	◆ 0.00×	0.11×	0.06× +1033%
Interest Coverage	4.12×	-9.50×	◆ 120.93×	13.40×	41.61× -90%
Scale — latest FY
Revenue / Total Income	₹9,959 Cr	₹2,245 Cr	₹3,422 Cr	₹1,110 Cr	₹2,259 Cr +341%
Net Income	₹356 Cr	−₹369 Cr	₹228 Cr	₹98 Cr	−₹14.1 Cr +2620%
Total Assets	₹4,443 Cr	₹1,836 Cr	₹1,771 Cr	₹824 Cr	₹1,477 Cr +201%
EPS	₹15.99	₹-1.57	₹37.86	₹136.36	₹57.55 -72%
Book Value per Share	₹87.28	₹2.86	₹248.18	₹805.24	₹352.09 -75%

◆ best value in the comp set per metric · Δ = subject vs average of the other companies.

« ‹ › »Latest: FY26 · StandaloneFA 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%.