In ₹ Crore except Per Share Latest Annual | JSWINFRA FY26 | ADANIPORTS FY26 | ITCHOTELS FY26 | VMM FY26 | Peer Median | |
|---|---|---|---|---|---|---|
| Valuation — at last close | ||||||
| P/E | 46.78× | ◆ 30.33× | 39.28× | 57.22× | 39.28× +19% | |
| P/B | 6.11× | 4.11× | ◆ 2.74× | 6.49× | 4.11× +49% | |
| EV/EBITDA | 29.58× | ◆ 19.94× | 21.92× | 24.68× | 21.92× +35% | |
| Market Cap | ₹71,397 Cr | ₹4.07L Cr | ₹32,076 Cr | ₹48,128 Cr | ₹48,128 Cr +48% | |
| 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) | 18.06% | 18.57% | 14.77% | ◆ 18.68% | 18.57% -3% | |
| Net Income YoY (latest Q) | -8.21% | 10.24% | ◆ 36.05% | 25.57% | 25.57% -132% | |
| Profitability | ||||||
| EBITDA Margin | 48.56% | ◆ 58.99% | 34.40% | 14.59% | 34.40% +41% | |
| Net Income Margin | 28.85% | ◆ 33.00% | 19.84% | 6.50% | 19.84% +45% | |
| Return on Common Equity | ◆ 13.03% | 0.92% | 6.98% | 11.32% | 6.98% +87% | |
| Return on Capital Employed | 10.81% | 10.22% | 8.18% | ◆ 13.65% | 10.22% +6% | |
| Return on Assets | ◆ 7.60% | 6.90% | 6.09% | 7.33% | 6.90% +10% | |
| Credit & Quality | ||||||
| Total Debt/Equity | 0.55× | 0.56× | ◆ 0.00× | 0.00× | 0.00× | |
| Interest Coverage | 5.19× | 3.72× | ◆ 127.02× | 7.06× | 7.06× -26% | |
| Scale — latest FY | ||||||
| Revenue / Total Income | ₹5,361 Cr | ₹38,736 Cr | ₹4,139 Cr | ₹12,906 Cr | ₹12,906 Cr -58% | |
| Net Income | ₹1,547 Cr | ₹12,782 Cr | ₹821 Cr | ₹839 Cr | ₹839 Cr +84% | |
| Total Assets | ₹20,358 Cr | ₹1.85L Cr | ₹13,485 Cr | ₹11,449 Cr | ₹13,485 Cr +51% | |
| EPS | ₹7.32 | ₹58.23 | ₹3.92 | ₹1.8 | ₹3.92 +87% | |
| Book Value per Share | ₹56.07 | ₹429.62 | ₹56.16 | ₹15.86 | ₹56.16 -0% | |