In ₹ Crore except Per Share Latest Annual | WAAREEINDO FY26 | JYOTISTRUC FY26 | SWELECTES FY26 | BAJEL FY26 | Peer Median | |
|---|---|---|---|---|---|---|
| Valuation — at last close | ||||||
| P/E | ◆ 4.35× | 21.36× | 15.77× | 101.93× | 21.36× -80% | |
| P/B | 3.74× | 2.52× | ◆ 0.91× | 2.76× | 2.52× +48% | |
| EV/EBITDA | ◆ 3.96× | 65.82× | 8.95× | 24.46× | 24.46× -84% | |
| Market Cap | ₹1,074 Cr | ₹1,198 Cr | ₹870 Cr | ₹2,064 Cr | ₹1,198 Cr -10% | |
| 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) | -64.88% | ◆ 61.03% | -26.21% | -6.71% | -6.71% -867% | |
| Net Income YoY (latest Q) | -68.65% | ◆ 74.37% | -63.80% | 60.13% | 60.13% -214% | |
| Profitability | ||||||
| EBITDA Margin | ◆ 39.82% | 6.44% | 23.04% | 3.50% | 6.44% +518% | |
| Net Income Margin | ◆ 36.27% | 7.46% | 8.76% | 0.73% | 7.46% +386% | |
| Return on Common Equity | ◆ 85.92% | 2.33% | 5.78% | 2.71% | 2.71% +3070% | |
| Return on Capital Employed | ◆ 75.78% | 1.46% | 7.20% | 10.04% | 7.20% +953% | |
| Return on Assets | ◆ 71.60% | 1.92% | 2.76% | 0.80% | 1.92% +3629% | |
| Credit & Quality | ||||||
| Total Debt/Equity | ◆ 0.00× | 4.39× | 0.84× | 0.47× | 0.84× -100% | |
| Interest Coverage | ◆ 184.37× | 13.27× | 1.68× | 1.23× | 1.68× +10874% | |
| Scale — latest FY | ||||||
| Revenue / Total Income | ₹680 Cr | ₹751 Cr | ₹657 Cr | ₹2,792 Cr | ₹751 Cr -9% | |
| Net Income | ₹247 Cr | ₹56 Cr | ₹57.6 Cr | ₹20.3 Cr | ₹56 Cr +340% | |
| Total Assets | ₹344 Cr | ₹2,926 Cr | ₹2,083 Cr | ₹2,538 Cr | ₹2,538 Cr -86% | |
| EPS | ₹59.27 | ₹0.47 | ₹36.4 | ₹1.75 | ₹1.75 +3287% | |
| Book Value per Share | ₹68.99 | ₹3.98 | ₹629.58 | ₹64.61 | ₹64.61 +7% | |