Comp Set INDNIPPON GNA× TALBROAUTO× RAJRATAN× + AUTOAXLES + SUNCLAY + MMFL + RACLGEAR + CARRARO + STUDDS + RICOAUTO + FMGOETZE + NDRAUTO
In ₹ Crore except Per Share
Latest Annual
INDNIPPON
FY26
GNA
FY26
TALBROAUTO
FY26
RAJRATAN
FY26
Peer
Average
Valuation — at last close P/E 23.69× ◆ 20.53×26.21× 47.73× 31.49× -25% P/B 3.21× ◆ 2.39×3.23× 5.04× 3.56× -10% EV/EBITDA 20.86× ◆ 10.71×15.79× 25.40× 17.30× +21% Market Cap ₹2,635 Cr ₹2,402 Cr ₹2,197 Cr ₹2,137 Cr ₹2,245 Cr +17% Growth Revenue CAGR 3Y ◆ 17.64%-2.25% 10.37% 5.62% 4.58% +285% Revenue CAGR 5Y ◆ 17.30%10.69% 14.39% 16.41% 13.83% +25% Net Income CAGR 3Y ◆ 24.35%-3.51% 24.25% -14.19% 2.18% +1015% Revenue YoY (latest Q) 35.51% ◆ 49.78%15.31% 16.72% 27.27% +30% Net Income YoY (latest Q) 16.01% ◆ 41.28%31.46% 34.29% 35.68% -55% Profitability EBITDA Margin 11.10% ◆ 16.10%15.70% 13.06% 14.95% -26% Net Income Margin ◆ 10.41%7.91% 9.64% 6.21% 7.92% +31% Return on Common Equity ◆ 14.52%12.28% 13.21% 11.03% 12.17% +19% Return on Capital Employed 12.37% ◆ 15.99%15.19% 14.24% 15.14% -18% Return on Assets ◆ 11.09%8.11% 8.69% 5.93% 7.58% +46% Credit & Quality Total Debt/Equity ◆ 0.00×0.18× 0.11× 0.65× 0.31× -100% Interest Coverage ◆ 193.69×12.68× 7.89× 3.25× 7.94× +2339% Scale — latest FY Revenue / Total Income ₹1,068 Cr ₹1,478 Cr ₹870 Cr ₹722 Cr ₹1,023 Cr +4% Net Income ₹111 Cr ₹117 Cr ₹83.8 Cr ₹44.8 Cr ₹81.9 Cr +36% Total Assets ₹1,067 Cr ₹1,520 Cr ₹1,022 Cr ₹820 Cr ₹1,121 Cr -5% EPS ₹49.18 ₹27.25 ₹13.58 ₹8.82 ₹16.55 +197% Book Value per Share ₹363.08 ₹233.99 ₹110.14 ₹83.46 ₹142.53 +155%
◆ best value in the comp set per metric · Δ = subject vs average of the other companies.
« ‹ › » Latest: FY26 · Standalone CHART » ALPHA AI » COMP » FA 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% .
