In ₹ Crore except Per Share Latest Annual | IONEXCHANG FY26 | THERMAX FY26 | KPIGREEN FY26 | GMRP&UI FY26 | Peer Median | |
|---|---|---|---|---|---|---|
| Valuation — at last close | ||||||
| P/E | 36.16× | 56.92× | 11.94× | ◆ 11.67× | 11.94× +203% | |
| P/B | 4.62× | 7.35× | ◆ 0.32× | 3.57× | 3.57× +29% | |
| EV/EBITDA | 30.74× | 40.28× | ◆ 5.49× | 11.15× | 11.15× +176% | |
| Market Cap | ₹6,191 Cr | ₹41,005 Cr | ₹1,041 Cr | ₹7,526 Cr | ₹7,526 Cr -18% | |
| Growth | ||||||
| Revenue CAGR 3Y | 13.57% | 9.75% | ◆ 61.18% | 9.89% | 9.89% +37% | |
| Revenue CAGR 5Y | — | 17.42% | — | — | 17.42% | |
| Net Income CAGR 3Y | -9.77% | 16.91% | ◆ 66.85% | -18.63% | 16.91% -158% | |
| Revenue YoY (latest Q) | ◆ 20.11% | 7.09% | 15.08% | 3.44% | 7.09% +184% | |
| Net Income YoY (latest Q) | -93.68% | -85.61% | ◆ -14.99% | -394.13% | -85.61% -9% | |
| Profitability | ||||||
| EBITDA Margin | 7.21% | 9.60% | ◆ 35.55% | 21.88% | 21.88% -67% | |
| Net Income Margin | 4.91% | 6.74% | ◆ 18.89% | 8.37% | 8.37% -41% | |
| Return on Common Equity | 10.64% | 12.91% | 14.55% | ◆ 28.47% | 14.55% -27% | |
| Return on Capital Employed | 8.35% | ◆ 10.97% | 10.53% | 7.40% | 10.53% -21% | |
| Return on Assets | 4.24% | ◆ 5.42% | 5.15% | 3.60% | 5.15% -18% | |
| Credit & Quality | ||||||
| Total Debt/Equity | ◆ 0.34× | 0.41× | 1.38× | 5.46× | 1.38× -75% | |
| Interest Coverage | ◆ 6.15× | 5.89× | 4.53× | 0.57× | 4.53× +36% | |
| Scale — latest FY | ||||||
| Revenue / Total Income | ₹2,915 Cr | ₹10,694 Cr | ₹2,696 Cr | ₹7,332 Cr | ₹7,332 Cr -60% | |
| Net Income | ₹143 Cr | ₹720 Cr | ₹509 Cr | ₹614 Cr | ₹614 Cr -77% | |
| Total Assets | ₹3,380 Cr | ₹13,282 Cr | ₹9,882 Cr | ₹17,050 Cr | ₹13,282 Cr -75% | |
| EPS | ₹12.03 | ₹63.95 | ₹24.13 | ₹8.26 | ₹24.13 -50% | |
| Book Value per Share | ₹94.19 | ₹495.27 | ₹905.89 | ₹27 | ₹495.27 -81% | |