In ₹ Crore except Per Share Latest Annual	HILTON FY26	KALYANIFRG FY26	SGIL FY26	NELCAST FY26	Peer Average
Valuation — at last close
P/E	◆ 11.71×	33.22×	192.55×	23.57×	83.11× -86%
P/B	◆ 0.36×	3.24×	8.08×	1.91×	4.41× -92%
EV/EBITDA	◆ 8.60×	14.74×	28.85×	11.92×	18.51× -54%
Market Cap	₹54.4 Cr	₹309 Cr	₹897 Cr	₹1,142 Cr	₹783 Cr -93%
Growth
Revenue CAGR 3Y	◆ 30.01%	-4.18%	—	1.67%	-1.25% +2491%
Revenue CAGR 5Y	◆ 37.13%	5.35%	—	16.81%	11.08% +235%
Net Income CAGR 3Y	-16.22%	◆ 37.19%	—	17.66%	27.42% -159%
Revenue YoY (latest Q)	◆ 167.37%	4.15%	—	2.77%	3.46% +4737%
Net Income YoY (latest Q)	◆ 1115.76%	218.50%	—	-58.92%	79.79% +1298%
Profitability
EBITDA Margin	4.90%	◆ 11.93%	10.74%	8.32%	10.33% -53%
Net Income Margin	1.50%	◆ 3.97%	1.27%	3.65%	2.96% -49%
Return on Common Equity	2.58%	◆ 10.06%	4.19%	8.43%	7.56% -66%
Return on Capital Employed	6.11%	◆ 14.82%	7.11%	12.28%	11.40% -46%
Return on Assets	1.51%	3.87%	0.98%	◆ 4.10%	2.98% -49%
Credit & Quality
Total Debt/Equity	◆ 0.33×	1.11×	2.25×	0.43×	1.26× -74%
Interest Coverage	1.29×	2.41×	0.92×	◆ 2.57×	1.97× -34%
Scale — latest FY
Revenue / Total Income	₹230 Cr	₹235 Cr	₹366 Cr	₹1,328 Cr	₹643 Cr -64%
Net Income	₹3.4 Cr	₹9.3 Cr	₹4.7 Cr	₹48.4 Cr	₹20.8 Cr -83%
Total Assets	₹236 Cr	₹251 Cr	₹473 Cr	₹1,199 Cr	₹641 Cr -63%
EPS	₹1.34	₹25.6	₹3	₹5.57	₹11.39 -88%
Book Value per Share	₹43.53	₹262.56	₹71.51	₹68.58	₹134.22 -68%

◆ 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%.