In ₹ Crore except Per Share Latest Annual	MANORG FY26	PLASTIBLEN FY26	LORDSCHLO FY26	PRIMO FY26	Peer Average
Valuation — at last close
P/E	16.00×	◆ 11.37×	13.15×	34.52×	19.68× -19%
P/B	1.27×	◆ 0.93×	1.54×	1.30×	1.26× +1%
EV/EBITDA	8.65×	◆ 7.37×	8.00×	9.57×	8.31× +4%
Market Cap	₹406 Cr	₹417 Cr	₹375 Cr	₹527 Cr	₹440 Cr -8%
Growth
Revenue CAGR 3Y	◆ 8.12%	0.87%	—	—	0.87% +833%
Revenue CAGR 5Y	—	6.44%	—	—	6.44%
Net Income CAGR 3Y	—	10.97%	—	—	10.97%
Revenue YoY (latest Q)	◆ 22.20%	18.81%	6.14%	-1.17%	7.93% +180%
Net Income YoY (latest Q)	-40.56%	◆ 43.29%	43.10%	14.87%	33.75% -220%
Profitability
EBITDA Margin	14.11%	6.72%	◆ 16.25%	12.16%	11.71% +20%
Net Income Margin	4.14%	4.65%	◆ 7.30%	2.74%	4.90% -15%
Return on Common Equity	8.42%	8.37%	◆ 13.43%	3.86%	8.55% -2%
Return on Capital Employed	◆ 16.76%	8.15%	12.77%	3.14%	8.02% +109%
Return on Assets	3.78%	◆ 6.89%	6.67%	2.15%	5.24% -28%
Credit & Quality
Total Debt/Equity	1.12×	◆ 0.04×	0.67×	0.32×	0.34× +226%
Interest Coverage	2.14×	◆ 17.70×	4.16×	0.85×	7.57× -72%
Scale — latest FY
Revenue / Total Income	₹623 Cr	₹789 Cr	₹390 Cr	₹562 Cr	₹580 Cr +7%
Net Income	₹25.8 Cr	₹36.7 Cr	₹28.5 Cr	₹15.4 Cr	₹26.8 Cr -4%
Total Assets	₹740 Cr	₹558 Cr	₹479 Cr	₹692 Cr	₹576 Cr +28%
EPS	₹29.64	₹14.12	₹9.94	₹0.63	₹8.23 +260%
Book Value per Share	₹372	₹172.78	₹84.64	₹16.76	₹91.39 +307%

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

« ‹ › »Latest: FY26 · 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%.