In ₹ Crore except Per Share Latest Annual | HATSUN FY25 | KWIL FY26 | DODLA FY26 | VADILALIND FY26 | Peer Median | |
|---|---|---|---|---|---|---|
| Valuation — at last close | ||||||
| P/E | 95.76× | — | ◆ 24.69× | 33.23× | 28.96× +231% | |
| P/B | 15.54× | 14.51× | ◆ 3.94× | 6.06× | 6.06× +156% | |
| EV/EBITDA | 28.44× | ◆ -89.07× | 20.15× | 20.88× | 20.15× +41% | |
| Market Cap | ₹26,691 Cr | ₹9,753 Cr | ₹6,593 Cr | ₹5,155 Cr | ₹6,593 Cr +305% | |
| Growth | ||||||
| Revenue CAGR 3Y | — | — | ◆ 13.63% | 12.42% | 13.03% | |
| Revenue CAGR 5Y | — | — | 16.24% | ◆ 26.51% | 21.38% | |
| Net Income CAGR 3Y | — | — | ◆ 29.73% | 17.22% | 23.48% | |
| Revenue YoY (latest Q) | — | — | 18.98% | ◆ 34.42% | 26.70% | |
| Net Income YoY (latest Q) | — | — | -35.36% | ◆ 95.45% | 30.05% | |
| Profitability | ||||||
| EBITDA Margin | 11.61% | -4.89% | 7.48% | ◆ 16.55% | 7.48% +55% | |
| Net Income Margin | 3.20% | -16.43% | 6.47% | ◆ 10.32% | 6.47% -51% | |
| Return on Common Equity | 16.23% | -54.86% | 15.95% | ◆ 20.00% | 15.95% +2% | |
| Return on Capital Employed | 17.62% | -24.84% | 12.69% | ◆ 18.83% | 12.69% +39% | |
| Return on Assets | 5.73% | -20.09% | ◆ 12.74% | 12.18% | 12.18% -53% | |
| Credit & Quality | ||||||
| Total Debt/Equity | 1.22× | 0.07× | ◆ 0.02× | 0.11× | 0.07× +1643% | |
| Interest Coverage | 2.97× | -9.50× | ◆ 67.62× | 12.21× | 12.21× -76% | |
| Scale — latest FY | ||||||
| Revenue / Total Income | ₹8,700 Cr | ₹2,245 Cr | ₹4,125 Cr | ₹1,503 Cr | ₹2,245 Cr +287% | |
| Net Income | ₹279 Cr | −₹369 Cr | ₹267 Cr | ₹155 Cr | ₹155 Cr +80% | |
| Total Assets | ₹4,865 Cr | ₹1,836 Cr | ₹2,096 Cr | ₹1,273 Cr | ₹1,836 Cr +165% | |
| EPS | ₹12.51 | ₹-1.57 | ₹44.26 | ₹215.78 | ₹44.26 -72% | |
| Book Value per Share | ₹77.09 | ₹2.86 | ₹277.5 | ₹1,183.07 | ₹277.5 -72% | |