Comp Set INDOTECH GVPIL× SHILCTECH× BBL× + POWERICA + EXICOM + MARSONS + BAJEL + JYOTISTRUC + WAAREEINDO + SWELECTES + SCHNEIDER + SURANASOL
In ₹ Crore except Per Share
Latest Annual
INDOTECH
FY26
GVPIL
FY26
SHILCTECH
FY26
BBL
FY26
Peer
Average
Valuation — at last close P/E 32.50× ◆ 15.73×26.41× 23.05× 21.73× +50% P/B 8.06× 6.82× 8.51× ◆ 1.36×5.56× +45% EV/EBITDA 24.13× ◆ 13.65×20.64× 17.72× 17.34× +39% Market Cap ₹3,012 Cr ₹3,973 Cr ₹4,177 Cr ₹2,768 Cr ₹3,639 Cr -17% Growth Revenue CAGR 3Y ◆ 28.23%-10.92% — 17.03% 3.06% +824% Revenue CAGR 5Y ◆ 30.58%-17.61% — 25.48% 3.94% +677% Net Income CAGR 3Y ◆ 53.40%— — 13.00% 13.00% +311% Revenue YoY (latest Q) 39.02% 7.61% — ◆ 55.49%31.55% +24% Net Income YoY (latest Q) 34.06% 54.75% — ◆ 63.09%58.92% -42% Profitability EBITDA Margin 15.38% 20.44% ◆ 29.21%6.95% 18.87% -18% Net Income Margin 11.86% 19.90% ◆ 24.26%5.28% 16.48% -28% Return on Common Equity 28.35% ◆ 56.19%32.22% 6.05% 31.49% -10% Return on Capital Employed 34.40% ◆ 45.07%37.60% 6.36% 29.68% +16% Return on Assets 18.73% 12.17% ◆ 26.78%4.19% 14.38% +30% Credit & Quality Total Debt/Equity 0.01× ◆ 0.00×0.00× 0.15× 0.05× -80% Interest Coverage 52.02× 11.29× ◆ 394.24×7.94× 137.82× -62% Scale — latest FY Revenue / Total Income ₹782 Cr ₹1,269 Cr ₹652 Cr ₹2,274 Cr ₹1,398 Cr -44% Net Income ₹92.8 Cr ₹253 Cr ₹158 Cr ₹120 Cr ₹177 Cr -48% Total Assets ₹555 Cr ₹2,138 Cr ₹591 Cr ₹3,112 Cr ₹1,947 Cr -72% EPS ₹87.26 ₹37.58 ₹138.25 ₹106.24 ₹94.02 -7% Book Value per Share ₹351.89 ₹86.65 ₹429.05 ₹1,795.34 ₹770.35 -54%
◆ 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% .
