In ₹ Crore except Per Share Latest Annual	KALYANIFRG FY26	HILTON FY26	SGIL FY26	NELCAST FY26	Peer Average
Valuation — at last close
P/E	28.03×	◆ 11.00×	189.93×	21.54×	74.16× -62%
P/B	2.73×	◆ 0.34×	7.97×	1.75×	3.35× -18%
EV/EBITDA	13.02×	◆ 8.31×	28.54×	11.03×	15.96× -18%
Market Cap	₹261 Cr	₹51.1 Cr	₹885 Cr	₹1,044 Cr	₹660 Cr -60%
Growth
Revenue CAGR 3Y	-4.18%	◆ 30.01%	—	1.67%	15.84% -126%
Revenue CAGR 5Y	5.35%	◆ 37.13%	—	16.81%	26.97% -80%
Net Income CAGR 3Y	◆ 37.19%	-16.22%	—	17.66%	0.72% +5065%
Revenue YoY (latest Q)	4.15%	◆ 167.37%	—	2.77%	85.07% -95%
Net Income YoY (latest Q)	218.50%	◆ 1115.76%	—	-58.92%	528.42% -59%
Profitability
EBITDA Margin	◆ 11.93%	4.90%	10.74%	8.32%	7.99% +49%
Net Income Margin	◆ 3.97%	1.50%	1.27%	3.65%	2.14% +86%
Return on Common Equity	◆ 10.06%	2.58%	4.19%	8.43%	5.07% +99%
Return on Capital Employed	◆ 14.82%	6.11%	7.11%	12.28%	8.50% +74%
Return on Assets	3.87%	1.51%	0.98%	◆ 4.10%	2.20% +76%
Credit & Quality
Total Debt/Equity	1.11×	◆ 0.33×	2.25×	0.43×	1.00× +11%
Interest Coverage	2.41×	1.29×	0.92×	◆ 2.57×	1.59× +51%
Scale — latest FY
Revenue / Total Income	₹235 Cr	₹230 Cr	₹366 Cr	₹1,328 Cr	₹642 Cr -63%
Net Income	₹9.3 Cr	₹3.4 Cr	₹4.7 Cr	₹48.4 Cr	₹18.8 Cr -51%
Total Assets	₹251 Cr	₹236 Cr	₹473 Cr	₹1,199 Cr	₹636 Cr -60%
EPS	₹25.6	₹1.34	₹3	₹5.57	₹3.3 +675%
Book Value per Share	₹262.56	₹43.53	₹71.51	₹68.58	₹61.21 +329%

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

« ‹ › »Latest: FY26 · StandaloneFA 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%.