In ₹ Crore except Per Share Latest Annual	MARSONS FY26	BAJEL FY26	EXICOM FY26	BBL FY26	Peer Average
Valuation — at last close
P/E	46.12×	93.21×	—	◆ 23.05×	58.13× -21%
P/B	9.81×	2.52×	2.81×	◆ 1.36×	2.23× +340%
EV/EBITDA	50.18×	21.02×	◆ -21.35×	17.72×	5.80× +765%
Market Cap	₹2,135 Cr	₹1,887 Cr	₹1,828 Cr	₹2,768 Cr	₹2,161 Cr -1%
Growth
Revenue CAGR 3Y	—	—	—	17.03%	17.03%
Revenue CAGR 5Y	—	—	—	25.48%	25.48%
Net Income CAGR 3Y	—	—	—	13.00%	13.00%
Revenue YoY (latest Q)	—	-6.71%	◆ 61.25%	55.49%	36.68%
Net Income YoY (latest Q)	—	60.13%	11.50%	◆ 63.09%	44.91%
Profitability
EBITDA Margin	◆ 17.25%	3.50%	-8.97%	6.95%	0.49% +3397%
Net Income Margin	◆ 18.88%	0.73%	-23.80%	5.28%	-5.93% +418%
Return on Common Equity	◆ 21.29%	2.87%	-43.34%	6.05%	-11.47% +286%
Return on Capital Employed	◆ 19.06%	10.56%	-19.96%	6.36%	-1.01% +1981%
Return on Assets	◆ 15.93%	0.88%	-14.99%	4.19%	-3.31% +582%
Credit & Quality
Total Debt/Equity	◆ 0.00×	0.47×	0.68×	0.15×	0.43× -100%
Interest Coverage	◆ 30.51×	1.23×	-3.93×	7.94×	1.75× +1647%
Scale — latest FY
Revenue / Total Income	₹245 Cr	₹2,792 Cr	₹1,152 Cr	₹2,274 Cr	₹2,072 Cr -88%
Net Income	₹46.3 Cr	₹20.3 Cr	−₹274 Cr	₹120 Cr	−₹44.6 Cr +204%
Total Assets	₹291 Cr	₹2,538 Cr	₹1,989 Cr	₹3,112 Cr	₹2,546 Cr -89%
EPS	₹2.69	₹1.75	₹-20.36	₹106.24	₹29.21 -91%
Book Value per Share	₹12.64	₹64.61	₹46.83	₹1,795.34	₹635.59 -98%

◆ 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%.