Comp Set JSWINFRA ADANIPORTS× ITCHOTELS× VMM× + LENSKART + JUBLFOOD + IRCTC + CONCOR + NYKAA + GMRAIRPORT + SWIGGY + NAUKRI + DMART
In ₹ Crore except Per Share
Latest Annual
JSWINFRA
FY26
ADANIPORTS
FY26
ITCHOTELS
FY26
VMM
FY26
Peer
Average
Valuation — at last close P/E 43.20× ◆ 29.32×39.92× 47.73× 38.99× +11% P/B 6.06× 4.09× ◆ 2.80×5.42× 4.10× +48% EV/EBITDA 27.21× ◆ 19.32×21.81× 20.40× 20.51× +33% Market Cap ₹65,934 Cr ₹3.93L Cr ₹32,597 Cr ₹40,147 Cr ₹1.55L Cr -58% Growth Revenue CAGR 3Y 16.71% ◆ 22.93%— — 22.93% -27% Revenue CAGR 5Y — 25.28% — — 25.28% Net Income CAGR 3Y — 33.33% — — 33.33% Revenue YoY (latest Q) 17.01% 23.70% ◆ 25.57%13.99% 21.09% -19% Net Income YoY (latest Q) -11.00% 18.02% ◆ 52.04%3.66% 24.57% -145% Profitability EBITDA Margin 48.56% ◆ 58.99%34.40% 14.59% 35.99% +35% Net Income Margin 28.85% ◆ 33.00%19.84% 6.50% 19.78% +46% Return on Common Equity 14.81% ◆ 15.72%7.31% 12.15% 11.73% +26% Return on Capital Employed 11.72% 12.21% 8.53% ◆ 14.64%11.79% -1% Return on Assets ◆ 8.30%7.97% 6.33% 7.83% 7.38% +13% Credit & Quality Total Debt/Equity 0.55× 0.56× ◆ 0.00×0.00× 0.19× +195% Interest Coverage 5.19× 3.72× ◆ 127.02×7.06× 45.93× -89% Scale — latest FY Revenue / Total Income ₹5,361 Cr ₹38,736 Cr ₹4,139 Cr ₹12,906 Cr ₹18,594 Cr -71% Net Income ₹1,547 Cr ₹12,782 Cr ₹821 Cr ₹839 Cr ₹4,814 Cr -68% Total Assets ₹20,358 Cr ₹1.85L Cr ₹13,485 Cr ₹11,449 Cr ₹70,083 Cr -71% EPS ₹7.32 ₹58.23 ₹3.92 ₹1.8 ₹21.32 -66% Book Value per Share ₹52.17 ₹417.22 ₹55.97 ₹15.86 ₹163.02 -68%
◆ best value in the comp set per metric · Δ = subject vs average of the other companies.
« ‹ › » Latest: FY26 · Consolidated 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% .
