Comp Set LLOYDSME NMDC× JSL× SAIL× + NATIONALUM + VEDL + JINDALSTEL + HINDZINC + JSWSTEEL + HINDALCO + ADANIENT + TATASTEEL + HINDCOPPER
In ₹ Crore except Per Share
Latest Annual
LLOYDSME
FY26
NMDC
FY26
JSL
FY26
SAIL
FY26
Peer
Average
Valuation — at last close P/E 26.32× ◆ 7.97×17.61× 19.83× 15.14× +74% P/B 7.41× 1.74× 2.84× ◆ 1.11×1.90× +291% EV/EBITDA 19.67× ◆ 5.82×10.89× 8.18× 8.29× +137% Market Cap ₹1.03L Cr ₹59,380 Cr ₹56,230 Cr ₹66,915 Cr ₹60,842 Cr +69% Growth Revenue CAGR 3Y ◆ 70.27%21.99% 6.36% 1.99% 10.11% +595% Revenue CAGR 5Y — 15.85% ◆ 28.65%9.90% 18.13% Net Income CAGR 3Y — 9.97% 15.19% ◆ 15.72%13.63% Revenue YoY (latest Q) ◆ 208.55%0.84% 18.19% 19.82% 12.95% +1510% Net Income YoY (latest Q) 170.25% 0.44% 11.12% ◆ 318.05%109.87% +55% Profitability EBITDA Margin ◆ 35.88%28.87% 12.98% 10.83% 17.56% +104% Net Income Margin 22.37% ◆ 23.23%7.41% 3.04% 11.23% +99% Return on Common Equity ◆ 36.31%23.37% 17.51% 5.66% 15.51% +134% Return on Capital Employed ◆ 30.03%26.00% 18.17% 6.59% 16.92% +77% Return on Assets 14.99% ◆ 16.68%8.29% 2.48% 9.15% +64% Credit & Quality Total Debt/Equity 1.43× ◆ 0.17×0.37× 0.53× 0.36× +301% Interest Coverage 10.84× ◆ 72.46×7.95× 2.79× 27.73× -61% Scale — latest FY Revenue / Total Income ₹17,113 Cr ₹32,071 Cr ₹42,955 Cr ₹1.11L Cr ₹61,945 Cr -72% Net Income ₹3,829 Cr ₹7,450 Cr ₹3,185 Cr ₹3,373 Cr ₹4,669 Cr -18% Total Assets ₹41,650 Cr ₹48,320 Cr ₹40,704 Cr ₹1.36L Cr ₹74,973 Cr -44% EPS ₹69.42 ₹8.47 ₹38.76 ₹8.17 ₹18.47 +276% Book Value per Share ₹246.46 ₹38.74 ₹240.2 ₹146.12 ₹141.69 +74%
◆ best value in the comp set per metric · Δ = subject vs average of the other companies.
« ‹ › » Latest: FY26 · Consolidated CHART » ALPHA AI » COMP » FA 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% .
