In ₹ Crore except Per Share Latest Annual	MANOMAY FY26	BANSWRAS FY26	NDL FY26	DONEAR FY26	Peer Average
Valuation — at last close
P/E	22.61×	10.93×	10.91×	◆ 9.58×	10.47× +116%
P/B	2.60×	0.58×	◆ 0.56×	1.50×	0.88× +195%
EV/EBITDA	9.38×	6.26×	◆ 5.07×	9.46×	6.93× +35%
Market Cap	₹444 Cr	₹341 Cr	₹362 Cr	₹416 Cr	₹373 Cr +19%
Growth
Revenue CAGR 3Y	0.56%	-3.28%	◆ 12.32%	—	4.52% -88%
Revenue CAGR 5Y	—	11.51%	◆ 21.38%	—	16.45%
Net Income CAGR 3Y	14.89%	-34.83%	◆ 245.47%	—	105.32% -86%
Revenue YoY (latest Q)	◆ 20.48%	3.22%	-40.59%	8.05%	-9.77% +310%
Net Income YoY (latest Q)	11.31%	◆ 436.87%	32.12%	27.90%	165.63% -93%
Profitability
EBITDA Margin	◆ 11.87%	9.48%	3.13%	9.61%	7.41% +60%
Net Income Margin	2.76%	2.30%	1.15%	◆ 4.76%	2.74% +1%
Return on Common Equity	12.31%	5.45%	5.22%	◆ 16.98%	9.22% +34%
Return on Capital Employed	16.15%	9.31%	6.09%	◆ 25.00%	13.47% +20%
Return on Assets	3.04%	2.53%	2.87%	◆ 5.30%	3.57% -15%
Credit & Quality
Total Debt/Equity	2.03×	0.81×	◆ 0.18×	1.54×	0.84× +141%
Interest Coverage	1.80×	1.77×	◆ 2.59×	2.42×	2.26× -20%
Scale — latest FY
Revenue / Total Income	₹711 Cr	₹1,356 Cr	₹2,872 Cr	₹912 Cr	₹1,714 Cr -59%
Net Income	₹19.6 Cr	₹31.2 Cr	₹33.1 Cr	₹43.4 Cr	₹35.9 Cr -45%
Total Assets	₹676 Cr	₹1,272 Cr	₹1,032 Cr	₹852 Cr	₹1,052 Cr -36%
EPS	₹10.88	₹9.11	₹0.23	₹8.35	₹5.9 +85%
Book Value per Share	₹94.72	₹170.86	₹4.52	₹53.25	₹76.21 +24%

◆ 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%.