In ₹ Crore except Per Share Latest Annual	KWIL FY26	DODLA FY26	VADILALIND FY26	HATSUN FY25	Peer Average
Valuation — at last close
P/E	—	◆ 21.82×	35.13×	80.51×	45.82×
P/B	12.50×	◆ 3.48×	6.41×	13.07×	7.65× +63%
EV/EBITDA	◆ -76.75×	17.16×	22.04×	24.22×	21.14× -463%
Market Cap	₹8,399 Cr	₹5,826 Cr	₹5,450 Cr	₹22,440 Cr	₹11,239 Cr -25%
Growth
Revenue CAGR 3Y	—	◆ 13.63%	12.42%	—	13.03%
Revenue CAGR 5Y	—	16.24%	◆ 26.51%	—	21.38%
Net Income CAGR 3Y	—	◆ 29.73%	17.22%	—	23.48%
Revenue YoY (latest Q)	—	17.39%	◆ 35.53%	—	26.46%
Net Income YoY (latest Q)	—	-44.28%	◆ 64.03%	—	9.88%
Profitability
EBITDA Margin	-4.89%	7.48%	◆ 16.55%	11.61%	11.88% -141%
Net Income Margin	-16.43%	6.47%	◆ 10.32%	3.20%	6.66% -347%
Return on Common Equity	-54.86%	17.34%	◆ 22.01%	16.23%	18.53% -396%
Return on Capital Employed	-24.84%	13.86%	◆ 20.51%	17.62%	17.33% -243%
Return on Assets	-20.09%	◆ 13.95%	13.09%	5.73%	10.92% -284%
Credit & Quality
Total Debt/Equity	0.07×	◆ 0.02×	0.11×	1.22×	0.45× -84%
Interest Coverage	-9.50×	◆ 67.62×	12.21×	2.97×	27.60× -134%
Scale — latest FY
Revenue / Total Income	₹2,245 Cr	₹4,125 Cr	₹1,503 Cr	₹8,700 Cr	₹4,776 Cr -53%
Net Income	−₹369 Cr	₹267 Cr	₹155 Cr	₹279 Cr	₹234 Cr -258%
Total Assets	₹1,836 Cr	₹2,096 Cr	₹1,273 Cr	₹4,865 Cr	₹2,745 Cr -33%
EPS	₹-1.57	₹44.26	₹215.78	₹12.51	₹90.85 -102%
Book Value per Share	₹2.86	₹277.5	₹1,182.63	₹77.09	₹512.41 -99%

◆ 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%.