In ₹ Crore except Per Share Latest Annual | JAIBALAJI FY25 | SHYAMMETL FY26 | IMFA FY26 | LLOYDSENT FY26 | Peer Median | |
|---|---|---|---|---|---|---|
| Valuation — at last close | ||||||
| P/E | ◆ 10.80× | 28.57× | 16.26× | 22.76× | 22.76× -53% | |
| P/B | 2.90× | 2.45× | 2.53× | ◆ 1.95× | 2.45× +18% | |
| EV/EBITDA | ◆ 7.64× | 13.18× | 12.63× | 94.13× | 13.18× -42% | |
| Market Cap | ₹6,158 Cr | ₹30,292 Cr | ₹6,899 Cr | ₹10,588 Cr | ₹10,588 Cr -42% | |
| Growth | ||||||
| Revenue CAGR 3Y | 11.00% | 13.73% | 1.83% | ◆ 66.53% | 13.73% -20% | |
| Revenue CAGR 5Y | 16.87% | ◆ 24.12% | 8.91% | — | 16.52% +2% | |
| Net Income CAGR 3Y | ◆ 126.42% | 7.71% | 23.44% | — | 15.58% +712% | |
| Revenue YoY (latest Q) | -13.06% | 23.45% | 49.71% | ◆ 70.15% | 49.71% -126% | |
| Net Income YoY (latest Q) | -82.71% | 20.66% | ◆ 108.12% | -55.77% | 20.66% -500% | |
| Profitability | ||||||
| EBITDA Margin | 13.65% | 12.58% | ◆ 20.77% | 6.60% | 12.58% +9% | |
| Net Income Margin | 8.78% | 5.71% | 15.03% | ◆ 23.74% | 15.03% -42% | |
| Return on Common Equity | ◆ 26.26% | 8.66% | 15.56% | 5.22% | 8.66% +203% | |
| Return on Capital Employed | ◆ 33.15% | 11.35% | 16.73% | 1.49% | 11.35% +192% | |
| Return on Assets | ◆ 14.34% | 5.28% | 9.84% | 5.81% | 5.81% +147% | |
| Credit & Quality | ||||||
| Total Debt/Equity | 0.26× | ◆ 0.08× | 0.34× | 0.13× | 0.13× +100% | |
| Interest Coverage | 12.34× | 7.55× | ◆ 14.70× | 1.94× | 7.55× +63% | |
| Scale — latest FY | ||||||
| Revenue / Total Income | ₹6,351 Cr | ₹18,552 Cr | ₹2,826 Cr | ₹1,756 Cr | ₹2,826 Cr +125% | |
| Net Income | ₹558 Cr | ₹1,060 Cr | ₹425 Cr | ₹417 Cr | ₹425 Cr +31% | |
| Total Assets | ₹3,891 Cr | ₹20,061 Cr | ₹4,317 Cr | ₹7,180 Cr | ₹7,180 Cr -46% | |
| EPS | ₹6.25 | ₹38.1 | ₹78.64 | ₹3.08 | ₹38.1 -84% | |
| Book Value per Share | ₹23.29 | ₹444.04 | ₹505.26 | ₹35.97 | ₹444.04 -95% | |