In ₹ Crore except Per Share Latest Annual | INDNIPPON FY26 | GNA FY26 | TALBROAUTO FY26 | RAJRATAN FY26 | Peer Median | |
|---|---|---|---|---|---|---|
| Valuation — at last close | ||||||
| P/E | 27.27× | ◆ 20.48× | 24.96× | 36.93× | 24.96× +9% | |
| P/B | 3.69× | ◆ 2.39× | 3.50× | 3.98× | 3.50× +5% | |
| EV/EBITDA | 24.23× | ◆ 10.84× | 19.31× | 20.69× | 19.31× +25% | |
| Market Cap | ₹3,031 Cr | ₹2,396 Cr | ₹2,600 Cr | ₹2,588 Cr | ₹2,588 Cr +17% | |
| Growth | ||||||
| Revenue CAGR 3Y | ◆ 17.64% | -2.25% | 10.37% | 8.90% | 8.90% +98% | |
| Revenue CAGR 5Y | ◆ 17.30% | — | 14.39% | 16.17% | 15.28% +13% | |
| Net Income CAGR 3Y | ◆ 32.10% | -3.52% | 23.27% | -11.20% | -3.52% +1012% | |
| Revenue YoY (latest Q) | 28.11% | ◆ 36.67% | 15.31% | 29.14% | 29.14% -4% | |
| Net Income YoY (latest Q) | 47.41% | 66.48% | 35.22% | ◆ 69.82% | 66.48% -29% | |
| Profitability | ||||||
| EBITDA Margin | 11.09% | ◆ 16.09% | 15.70% | 12.07% | 15.70% -29% | |
| Net Income Margin | 10.40% | 7.91% | ◆ 11.97% | 6.06% | 7.91% +31% | |
| Return on Common Equity | 13.54% | 11.65% | ◆ 14.01% | 10.78% | 11.65% +16% | |
| Return on Capital Employed | 11.52% | ◆ 15.27% | 13.13% | 13.87% | 13.87% -17% | |
| Return on Assets | ◆ 10.42% | 7.69% | 9.59% | 6.05% | 7.69% +36% | |
| Credit & Quality | ||||||
| Total Debt/Equity | ◆ 0.00× | 0.18× | 0.10× | 0.50× | 0.18× -100% | |
| Interest Coverage | ◆ 193.46× | 12.67× | 7.89× | 3.92× | 7.89× +2352% | |
| Scale — latest FY | ||||||
| Revenue / Total Income | ₹1,068 Cr | ₹1,478 Cr | ₹870 Cr | ₹1,157 Cr | ₹1,157 Cr -8% | |
| Net Income | ₹111 Cr | ₹117 Cr | ₹104 Cr | ₹70.1 Cr | ₹104 Cr +7% | |
| Total Assets | ₹1,067 Cr | ₹1,520 Cr | ₹1,085 Cr | ₹1,159 Cr | ₹1,159 Cr -8% | |
| EPS | ₹49.14 | ₹27.24 | ₹16.87 | ₹13.81 | ₹16.87 +191% | |
| Book Value per Share | ₹363.08 | ₹233.89 | ₹120.36 | ₹128.17 | ₹128.17 +183% | |