Comp Set WAAREEINDO JYOTISTRUC× SWELECTES× BAJEL× + MARSONS + EXICOM + BBL + INDOTECH + GVPIL + SHILCTECH + SURANASOL + POWERICA + TARAPUR
In ₹ Crore except Per Share
Latest Annual
WAAREEINDO
FY26
JYOTISTRUC
FY26
SWELECTES
FY26
BAJEL
FY26
Peer
Average
Valuation — at last close P/E ◆ 3.37×17.64× 16.44× 88.20× 40.76× -92% P/B 2.90× 2.08× ◆ 0.98×2.39× 1.82× +59% EV/EBITDA ◆ 3.05×58.42× 8.37× 19.98× 28.93× -89% Market Cap ₹831 Cr ₹990 Cr ₹907 Cr ₹1,786 Cr ₹1,227 Cr -32% Growth Revenue CAGR 3Y ◆ 743.97%48.51% 21.54% — 35.02% +2024% Revenue CAGR 5Y 284.44% ◆ 447.59%21.08% — 234.33% +21% Net Income CAGR 3Y -38.90% — ◆ 107.76%— 107.76% -136% Revenue YoY (latest Q) -23.19% ◆ 61.03%-26.21% -6.71% 9.37% -347% Net Income YoY (latest Q) -89.17% ◆ 74.37%-63.80% 60.13% 23.57% -478% Profitability EBITDA Margin ◆ 39.82%6.44% 23.04% 3.50% 10.99% +262% Net Income Margin ◆ 36.27%7.46% 8.76% 0.73% 5.65% +542% Return on Common Equity ◆ 150.63%10.81% 6.21% 2.87% 6.63% +2172% Return on Capital Employed ◆ 115.43%1.44% 7.70% 10.56% 6.57% +1658% Return on Assets ◆ 84.28%1.89% 3.01% 0.88% 1.93% +4274% Credit & Quality Total Debt/Equity ◆ 0.00×4.39× 0.84× 0.47× 1.90× -100% Interest Coverage ◆ 184.37×13.27× 1.68× 1.23× 5.39× +3318% Scale — latest FY Revenue / Total Income ₹680 Cr ₹751 Cr ₹657 Cr ₹2,792 Cr ₹1,400 Cr -51% Net Income ₹247 Cr ₹56 Cr ₹57.6 Cr ₹20.3 Cr ₹44.6 Cr +453% Total Assets ₹344 Cr ₹2,926 Cr ₹2,083 Cr ₹2,538 Cr ₹2,516 Cr -86% EPS ₹59.27 ₹0.47 ₹36.4 ₹1.75 ₹12.87 +360% Book Value per Share ₹68.99 ₹3.98 ₹607.66 ₹64.61 ₹225.42 -69%
◆ 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% .
