In ₹ Crore except Per Share Latest Annual	HONASA FY26	HINDUNILVR FY26	MARICO FY26	EMAMILTD FY26	Peer Average
Valuation — at last close
P/E	72.80×	29.03×	58.95×	◆ 20.88×	36.29× +101%
P/B	10.31×	8.96×	24.80×	◆ 5.54×	13.10× -21%
EV/EBITDA	59.66×	28.53×	44.06×	◆ 16.01×	29.53× +102%
Market Cap	₹14,555 Cr	₹4.37L Cr	₹1.04L Cr	₹16,190 Cr	₹1.86L Cr -92%
Growth
Revenue CAGR 3Y	◆ 17.02%	2.10%	11.71%	3.53%	5.78% +194%
Revenue CAGR 5Y	—	6.51%	◆ 11.08%	5.58%	7.72%
Net Income CAGR 3Y	—	◆ 14.08%	11.10%	7.31%	10.83%
Revenue YoY (latest Q)	◆ 27.00%	12.22%	21.42%	14.95%	16.20% +67%
Net Income YoY (latest Q)	◆ 118.87%	3.79%	27.10%	-15.41%	5.16% +2204%
Profitability
EBITDA Margin	9.87%	23.35%	17.10%	◆ 25.50%	21.98% -55%
Net Income Margin	8.37%	◆ 23.36%	13.32%	20.51%	19.06% -56%
Return on Common Equity	15.43%	30.65%	◆ 43.05%	27.60%	33.77% -54%
Return on Capital Employed	13.58%	21.52%	◆ 35.88%	27.34%	28.25% -52%
Return on Assets	10.31%	18.87%	19.69%	◆ 21.04%	19.87% -48%
Credit & Quality
Total Debt/Equity	◆ 0.00×	0.00×	0.08×	0.04×	0.04× -100%
Interest Coverage	14.60×	33.47×	40.11×	◆ 70.65×	48.08× -70%
Scale — latest FY
Revenue / Total Income	₹2,392 Cr	₹64,468 Cr	₹13,611 Cr	₹3,780 Cr	₹27,286 Cr -91%
Net Income	₹200 Cr	₹15,059 Cr	₹1,813 Cr	₹775 Cr	₹5,882 Cr -97%
Total Assets	₹2,092 Cr	₹79,752 Cr	₹10,075 Cr	₹3,836 Cr	₹31,221 Cr -93%
EPS	₹6.15	₹64.01	₹13.62	₹17.76	₹31.8 -81%
Book Value per Share	₹43.43	₹207.4	₹32.38	₹66.99	₹102.26 -58%

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

« ‹ › »Latest: FY26 · ConsolidatedFA 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%.