In ₹ Crore except Per Share Latest Annual | HAZOOR FY25 | BRAHMINFRA FY25 | SAB FY19 | SEMAC FY26 | Peer Median | |
|---|---|---|---|---|---|---|
| Valuation — at last close | ||||||
| P/E | 28.40× | — | — | ◆ 11.99× | 11.99× +137% | |
| P/B | — | — | — | 1.00× | 1.00× | |
| EV/EBITDA | — | — | — | 12.78× | 12.78× | |
| Market Cap | — | — | — | ₹87.2 Cr | ₹87.2 Cr | |
| Growth | ||||||
| Revenue CAGR 3Y | -94.15% | — | — | ◆ -17.66% | -17.66% -433% | |
| Revenue CAGR 5Y | — | — | — | 12.91% | 12.91% | |
| Net Income CAGR 3Y | — | — | — | -39.30% | -39.30% | |
| Revenue YoY (latest Q) | — | — | — | -41.02% | -41.02% | |
| Net Income YoY (latest Q) | — | — | — | -62.62% | -62.62% | |
| Profitability | ||||||
| EBITDA Margin | 4.68% | ◆ 20.03% | -2.56% | 3.31% | 3.31% +41% | |
| Net Income Margin | 3.57% | ◆ 12.34% | 3.78% | 3.00% | 3.78% -6% | |
| Return on Common Equity | 3.41% | ◆ 10.46% | 0.65% | 8.25% | 8.25% -59% | |
| Return on Capital Employed | 3.82% | ◆ 9.02% | -0.66% | 7.24% | 7.24% -47% | |
| Return on Assets | 1.65% | ◆ 4.28% | 0.52% | 3.55% | 3.55% -54% | |
| Credit & Quality | ||||||
| Total Debt/Equity | ◆ 0.19× | 0.65× | — | 0.30× | 0.47× -60% | |
| Interest Coverage | ◆ 6.39× | 2.34× | — | 1.29× | 1.81× +252% | |
| Scale — latest FY | ||||||
| Revenue / Total Income | ₹395 Cr | ₹242 Cr | ₹2680.81L Cr | ₹243 Cr | ₹243 Cr +63% | |
| Net Income | ₹14.1 Cr | ₹29.9 Cr | ₹101.26L Cr | ₹7.3 Cr | ₹29.9 Cr -53% | |
| Total Assets | ₹852 Cr | ₹698 Cr | ₹19423.55L Cr | ₹205 Cr | ₹698 Cr +22% | |
| EPS | ₹0.7 | — | — | ₹23.34 | ₹23.34 -97% | |
| Book Value per Share | — | — | — | ₹278.84 | ₹278.84 | |