In ₹ Crore except Per Share Latest Annual	HEIDELBERG FY26	MANGLMCEM FY26	KCP FY26	SAGCEM FY26	Peer Average
Valuation — at last close
P/E	20.97×	19.15×	◆ 9.47×	—	14.31× +47%
P/B	2.05×	2.53×	1.05×	◆ 0.97×	1.51× +35%
EV/EBITDA	8.37×	14.34×	◆ 5.37×	11.96×	10.56× -21%
Market Cap	₹2,809 Cr	₹2,469 Cr	₹1,867 Cr	₹1,635 Cr	₹1,990 Cr +41%
Growth
Revenue CAGR 3Y	1.34%	-0.81%	4.56%	◆ 5.93%	3.23% -58%
Revenue CAGR 5Y	1.94%	6.26%	8.49%	◆ 14.08%	9.61% -80%
Net Income CAGR 3Y	10.55%	◆ 96.01%	44.64%	—	70.33% -85%
Revenue YoY (latest Q)	10.97%	0.77%	15.20%	◆ 17.20%	11.06% -1%
Net Income YoY (latest Q)	-32.73%	-43.98%	-37.70%	◆ -16.69%	-32.79% 0%
Profitability
EBITDA Margin	12.32%	12.33%	◆ 13.30%	11.02%	12.22% +1%
Net Income Margin	5.75%	7.33%	◆ 10.70%	-0.03%	6.00% -4%
Return on Common Equity	9.68%	◆ 14.10%	11.89%	-0.65%	8.45% +15%
Return on Capital Employed	◆ 11.12%	10.07%	10.05%	1.67%	7.26% +53%
Return on Assets	5.38%	5.62%	◆ 8.26%	-0.02%	4.62% +16%
Credit & Quality
Total Debt/Equity	◆ 0.00×	0.89×	0.29×	0.92×	0.70× -100%
Interest Coverage	◆ 10.02×	2.12×	7.72×	0.27×	3.37× +197%
Scale — latest FY
Revenue / Total Income	₹2,330 Cr	₹1,758 Cr	₹2,576 Cr	₹2,650 Cr	₹2,328 Cr 0%
Net Income	₹134 Cr	₹129 Cr	₹276 Cr	−₹0.7 Cr	₹135 Cr -1%
Total Assets	₹2,438 Cr	₹2,425 Cr	₹3,582 Cr	₹4,505 Cr	₹3,504 Cr -30%
EPS	₹5.91	₹46.9	₹15.29	₹-0.06	₹20.71 -71%
Book Value per Share	₹60.54	₹355.41	₹138.24	₹129.53	₹207.73 -71%

◆ 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%.