In ₹ Crore except Per Share Latest Annual	KOTARISUG FY18	LEMERITE FY26	SHRADHA FY26	GICL FY26	Peer Average
Valuation — at last close
P/E	82.54×	◆ 4.19×	6.39×	13.88×	8.15× +912%
P/B	1.37×	◆ 0.36×	0.72×	1.65×	0.91× +51%
EV/EBITDA	10.49×	◆ 4.14×	12.33×	12.17×	9.55× +10%
Market Cap	₹192 Cr	₹49.1 Cr	₹213 Cr	₹162 Cr	₹141 Cr +36%
Growth
Revenue CAGR 3Y	—	—	8.99%	—	8.99%
Revenue CAGR 5Y	—	—	147.84%	—	147.84%
Net Income CAGR 3Y	—	—	27.85%	—	27.85%
Revenue YoY (latest Q)	—	—	-9.54%	◆ 5.03%	-2.25%
Net Income YoY (latest Q)	—	—	-19.08%	◆ 11.83%	-3.62%
Profitability
EBITDA Margin	9.57%	3.69%	◆ 22.01%	11.11%	12.27% -22%
Net Income Margin	0.79%	3.23%	◆ 25.47%	6.66%	11.79% -93%
Return on Common Equity	1.21%	9.42%	11.94%	◆ 14.85%	12.07% -90%
Return on Capital Employed	6.61%	8.86%	7.27%	◆ 18.96%	11.70% -43%
Return on Assets	0.60%	4.66%	6.70%	◆ 7.81%	6.39% -91%
Credit & Quality
Total Debt/Equity	0.74×	0.67×	◆ 0.30×	0.37×	0.45× +66%
Interest Coverage	2.14×	1.69×	◆ 6.54×	4.01×	4.08× -48%
Scale — latest FY
Revenue / Total Income	₹290 Cr	₹357 Cr	₹117 Cr	₹175 Cr	₹216 Cr +34%
Net Income	₹2.3 Cr	₹11.6 Cr	₹29.8 Cr	₹11.6 Cr	₹17.7 Cr -87%
Total Assets	₹377 Cr	₹259 Cr	₹489 Cr	₹203 Cr	₹317 Cr +19%
EPS	₹0.28	₹4.69	₹4.11	₹2.12	₹3.64 -92%
Book Value per Share	₹16.85	₹53.9	₹36.72	₹17.85	₹36.16 -53%

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

« ‹ › »Latest: FY18 · 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%.