In ₹ Crore except Per Share Latest Annual | KROSS FY26 | JAYBARMARU FY26 | BHARATSE FY26 | IGARASHI FY26 | Peer Median | |
|---|---|---|---|---|---|---|
| Valuation — at last close | ||||||
| P/E | 27.22× | ◆ 9.07× | 32.26× | 105.44× | 32.26× -16% | |
| P/B | 3.07× | ◆ 1.82× | 5.93× | 2.75× | 2.75× +12% | |
| EV/EBITDA | 17.63× | ◆ 6.02× | 14.08× | 17.01× | 14.08× +25% | |
| Market Cap | ₹1,503 Cr | ₹1,267 Cr | ₹1,362 Cr | ₹1,281 Cr | ₹1,281 Cr +17% | |
| Growth | ||||||
| Revenue CAGR 3Y | — | 2.86% | — | ◆ 9.68% | 6.27% | |
| Revenue CAGR 5Y | — | ◆ 11.22% | — | 10.20% | 10.71% | |
| Net Income CAGR 3Y | — | ◆ 54.46% | — | 32.36% | 43.41% | |
| Revenue YoY (latest Q) | 32.28% | 12.56% | ◆ 35.30% | 22.55% | 22.55% +43% | |
| Net Income YoY (latest Q) | 24.42% | -6.19% | 43.99% | ◆ 169.63% | 43.99% -44% | |
| Profitability | ||||||
| EBITDA Margin | ◆ 13.06% | 11.08% | 5.08% | 9.55% | 9.55% +37% | |
| Net Income Margin | ◆ 8.20% | 5.48% | 2.16% | 1.40% | 2.16% +280% | |
| Return on Common Equity | 11.27% | ◆ 20.06% | 18.39% | 2.60% | 18.39% -39% | |
| Return on Capital Employed | 14.75% | 14.99% | ◆ 19.29% | 5.06% | 14.99% -2% | |
| Return on Assets | ◆ 8.65% | 7.63% | 5.73% | 1.46% | 5.73% +51% | |
| Credit & Quality | ||||||
| Total Debt/Equity | ◆ 0.11× | 0.63× | 0.22× | 0.28× | 0.28× -61% | |
| Interest Coverage | ◆ 9.77× | 4.30× | 6.28× | 2.34× | 4.30× +127% | |
| Scale — latest FY | ||||||
| Revenue / Total Income | ₹673 Cr | ₹2,551 Cr | ₹1,951 Cr | ₹866 Cr | ₹1,951 Cr -65% | |
| Net Income | ₹55.2 Cr | ₹140 Cr | ₹42.2 Cr | ₹12.1 Cr | ₹42.2 Cr +31% | |
| Total Assets | ₹638 Cr | ₹1,831 Cr | ₹737 Cr | ₹834 Cr | ₹834 Cr -23% | |
| EPS | ₹8.56 | ₹12.9 | ₹6.72 | ₹3.86 | ₹6.72 +27% | |
| Book Value per Share | ₹75.92 | ₹64.31 | ₹36.57 | ₹148.25 | ₹64.31 +18% | |