In ₹ Crore except Per Share Latest Annual	JAYKAY FY26	DCXINDIA FY26	NIBE FY26	IDEAFORGE FY26	Peer Average
Valuation — at last close
P/E	◆ 12.08×	—	302.24×	—	302.24× -96%
P/B	3.85×	◆ 1.01×	5.03×	4.89×	3.64× +6%
EV/EBITDA	109.76×	◆ -44.67×	40.64×	599.15×	198.38× -45%
Market Cap	₹2,657 Cr	₹1,529 Cr	₹1,752 Cr	₹2,927 Cr	₹2,069 Cr +28%
Growth
Revenue CAGR 3Y	—	-15.99%	—	—	-15.99%
Revenue YoY (latest Q)	—	-53.58%	-23.62%	◆ 436.68%	119.83%
Net Income YoY (latest Q)	—	-313.33%	-1250.72%	◆ 89.01%	-491.68%
Profitability
EBITDA Margin	◆ 9.97%	-2.30%	9.43%	2.13%	3.09% +223%
Net Income Margin	◆ 89.99%	-1.04%	0.01%	-7.53%	-2.85% +3254%
Return on Common Equity	◆ 35.76%	-0.53%	1.94%	-2.82%	-0.47% +7709%
Return on Capital Employed	1.10%	-2.24%	◆ 4.19%	-6.18%	-1.41% +178%
Return on Assets	◆ 25.87%	-0.38%	0.01%	-2.32%	-0.90% +2985%
Credit & Quality
Total Debt/Equity	0.01×	◆ 0.00×	0.30×	0.12×	0.14× -93%
Interest Coverage	◆ 1.24×	-9.81×	1.00×	-9.61×	-6.14× +120%
Scale — latest FY
Revenue / Total Income	₹240 Cr	₹743 Cr	₹474 Cr	₹226 Cr	₹481 Cr -50%
Net Income	₹216 Cr	−₹7.7 Cr	₹0.1 Cr	−₹17 Cr	−₹8.2 Cr +2722%
Total Assets	₹834 Cr	₹2,103 Cr	₹653 Cr	₹799 Cr	₹1,185 Cr -30%
EPS	₹16.88	₹-0.69	₹3.88	₹-3.9	₹-0.24 +7232%
Book Value per Share	₹52.93	₹135.83	₹233.18	₹138.42	₹169.14 -69%

◆ best value in the comp set per metric · Δ = subject vs average of the other companies.

« ‹ › »Latest: FY26 · ConsolidatedFA 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%.