In ₹ Crore except Per Share Latest Annual	IGARASHI FY26	KROSS FY26	JAYBARMARU FY26	BHARATSE FY26	Peer Average
Valuation — at last close
P/E	95.22×	35.15×	◆ 8.87×	30.02×	24.68× +286%
P/B	2.48×	3.96×	◆ 1.78×	5.52×	3.75× -34%
EV/EBITDA	15.50×	22.39×	◆ 5.91×	13.13×	13.81× +12%
Market Cap	₹1,157 Cr	₹1,941 Cr	₹1,238 Cr	₹1,267 Cr	₹1,482 Cr -22%
Growth
Revenue CAGR 3Y	◆ 9.68%	—	2.86%	—	2.86% +238%
Revenue CAGR 5Y	10.20%	—	◆ 11.22%	—	11.22% -9%
Net Income CAGR 3Y	32.36%	—	◆ 54.46%	—	54.46% -41%
Revenue YoY (latest Q)	22.55%	◆ 79.57%	12.56%	54.65%	48.93% -54%
Net Income YoY (latest Q)	◆ 169.63%	143.49%	-6.19%	53.55%	63.62% +167%
Profitability
EBITDA Margin	9.55%	◆ 13.06%	11.08%	5.08%	9.74% -2%
Net Income Margin	1.40%	◆ 8.20%	5.48%	2.16%	5.28% -73%
Return on Common Equity	2.61%	11.95%	◆ 22.19%	19.91%	18.02% -86%
Return on Capital Employed	5.05%	15.96%	16.22%	◆ 19.64%	17.27% -71%
Return on Assets	1.51%	◆ 9.11%	7.97%	6.10%	7.73% -80%
Credit & Quality
Total Debt/Equity	0.28×	◆ 0.11×	0.63×	0.22×	0.32× -12%
Interest Coverage	2.34×	◆ 9.77×	4.30×	6.28×	6.78× -66%
Scale — latest FY
Revenue / Total Income	₹866 Cr	₹673 Cr	₹2,551 Cr	₹1,951 Cr	₹1,725 Cr -50%
Net Income	₹12.1 Cr	₹55.2 Cr	₹140 Cr	₹42.2 Cr	₹79 Cr -85%
Total Assets	₹834 Cr	₹638 Cr	₹1,831 Cr	₹737 Cr	₹1,069 Cr -22%
EPS	₹3.86	₹8.56	₹12.9	₹6.72	₹9.39 -59%
Book Value per Share	₹148.25	₹75.92	₹64.31	₹36.57	₹58.93 +152%

◆ 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%.