Comp Set ITDC JUNIPER× MHRIL× VENTIVE× + ORIENTHOT + BRIGHOTEL + TAJGVK + EIHAHOTELS + ASIANHOTNR + ROHLTD + ADVENTHTL + KAMATHOTEL + ADVANIHOTR
In ₹ Crore except Per Share
Latest Annual
ITDC
FY26
JUNIPER
FY26
MHRIL
FY26
VENTIVE
FY26
Peer
Average
Valuation — at last close P/E 62.64× 30.66× 53.33× ◆ 30.06×38.02× +65% P/B 12.21× ◆ 1.51×4.77× 2.32× 2.87× +326% EV/EBITDA 53.41× 11.81× ◆ 6.78×14.29× 10.96× +387% Market Cap ₹5,163 Cr ₹4,339 Cr ₹3,711 Cr ₹12,798 Cr ₹6,949 Cr -26% Growth Revenue CAGR 3Y 4.76% — ◆ 5.93%— 5.93% -20% Revenue CAGR 5Y ◆ 24.69%— 11.58% — 11.58% +113% Net Income CAGR 3Y ◆ 11.67%— -16.19% — -16.19% +172% Revenue YoY (latest Q) 2.68% ◆ 13.04%9.31% 6.97% 9.77% -73% Net Income YoY (latest Q) -3.63% ◆ 269.48%16.42% 227.44% 171.11% -102% Profitability EBITDA Margin 17.15% 40.34% 20.61% ◆ 44.44%35.13% -51% Net Income Margin 15.45% 13.52% 2.24% ◆ 20.39%12.05% +28% Return on Common Equity ◆ 21.62%5.06% 8.92% 9.73% 7.90% +174% Return on Capital Employed ◆ 21.00%7.62% 2.35% 8.02% 6.00% +250% Return on Assets ◆ 10.92%3.26% 0.61% 4.89% 2.92% +274% Credit & Quality Total Debt/Equity ◆ 0.00×0.26× 1.57× 0.30× 0.71× -100% Interest Coverage ◆ 47.95×3.21× 1.15× 3.34× 2.57× +1768% Scale — latest FY Revenue / Total Income ₹533 Cr ₹1,048 Cr ₹2,992 Cr ₹2,461 Cr ₹2,167 Cr -75% Net Income ₹82.4 Cr ₹142 Cr ₹67 Cr ₹502 Cr ₹237 Cr -65% Total Assets ₹762 Cr ₹4,292 Cr ₹11,385 Cr ₹10,681 Cr ₹8,786 Cr -91% EPS ₹9.61 ₹6.36 ₹3.45 ₹18.23 ₹9.35 +3% Book Value per Share ₹49.29 ₹128.92 ₹38.57 ₹235.77 ₹134.42 -63%
◆ best value in the comp set per metric · Δ = subject vs average of the other companies.
« ‹ › » Latest: FY26 · Consolidated 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% .
