In ₹ Crore except Per Share Latest Annual	HAZOOR FY25	BRAHMINFRA FY25	SAB FY19	SEMAC FY26	Peer Average
Valuation — at last close
P/E	20.73×	—	—	◆ 9.67×	9.67× +114%
P/B	◆ 0.71×	—	—	0.86×	0.86× -18%
EV/EBITDA	19.76×	—	—	◆ 5.29×	5.29× +274%
Market Cap	₹292 Cr	—	—	₹70.4 Cr	₹70.4 Cr +315%
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%	6.93% -32%
Net Income Margin	3.57%	◆ 12.34%	3.78%	3.00%	6.37% -44%
Return on Common Equity	3.41%	◆ 10.46%	0.65%	9.22%	6.78% -50%
Return on Capital Employed	3.82%	◆ 9.02%	-0.66%	7.53%	5.30% -28%
Return on Assets	1.65%	◆ 4.28%	0.52%	3.42%	2.74% -40%
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	₹893.61L Cr -100%
Net Income	₹14.1 Cr	₹29.9 Cr	₹101.26L Cr	₹7.3 Cr	₹33.75L Cr -100%
Total Assets	₹852 Cr	₹698 Cr	₹19423.55L Cr	₹205 Cr	₹6474.52L Cr -100%
EPS	₹0.7	—	—	₹23.34	₹23.34 -97%
Book Value per Share	₹20.51	—	—	₹262.12	₹262.12 -92%

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

« ‹ › »Latest: FY25 · 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 ✓ 85%.