In ₹ Crore except Per Share Latest Annual	IMAGICAA FY26	WONDERLA FY26	DELTACORP FY26	NICCOPAR FY24	Peer Average
Valuation — at last close
P/E	4339.00×	37.72×	23.79×	◆ 15.52×	25.67× +16800%
P/B	1.96×	1.72×	◆ 0.90×	4.43×	2.35× -17%
EV/EBITDA	23.89×	16.17×	◆ 13.43×	—	14.80× +61%
Market Cap	₹2,455 Cr	₹3,084 Cr	₹2,032 Cr	₹324 Cr	₹1,813 Cr +35%
Growth
Revenue CAGR 3Y	14.27%	6.52%	-12.30%	◆ 65.44%	19.89% -28%
Revenue CAGR 5Y	◆ 76.29%	68.30%	10.45%	7.42%	28.72% +166%
Net Income CAGR 3Y	-87.88%	◆ -18.12%	-31.24%	—	-24.68% -256%
Revenue YoY (latest Q)	19.92%	◆ 44.21%	-12.81%	—	15.70% +27%
Net Income YoY (latest Q)	29.93%	◆ 38.47%	-525.02%	—	-243.27% +112%
Profitability
EBITDA Margin	31.03%	31.72%	18.97%	◆ 34.30%	28.33% +10%
Net Income Margin	0.17%	15.76%	12.39%	◆ 26.31%	18.15% -99%
Return on Common Equity	0.05%	4.64%	3.47%	◆ 31.27%	13.13% -100%
Return on Capital Employed	1.16%	4.43%	3.28%	◆ 35.18%	14.30% -92%
Return on Assets	0.03%	4.29%	3.08%	◆ 23.74%	10.37% -100%
Credit & Quality
Total Debt/Equity	0.27×	◆ 0.00×	0.00×	—	0.00×
Interest Coverage	0.91×	128.43×	14.07×	◆ 82037.00×	27393.17× -100%
Scale — latest FY
Revenue / Total Income	₹374 Cr	₹519 Cr	₹688 Cr	₹79.3 Cr	₹429 Cr -13%
Net Income	₹0.6 Cr	₹81.7 Cr	₹85.3 Cr	₹20.9 Cr	₹62.6 Cr -99%
Total Assets	₹1,754 Cr	₹1,947 Cr	₹2,574 Cr	₹95.9 Cr	₹1,539 Cr +14%
EPS	₹0.01	₹12.89	₹3.19	₹4.46	₹6.85 -100%
Book Value per Share	₹22.16	₹283.32	₹84.08	₹15.61	₹127.67 -83%

◆ 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%.