In ₹ Crore except Per Share Latest Annual	MERCANTILE FY26	PHOENXINTL FY25	SAICAPI FY23	ICDSLTD FY26	Peer Average
Valuation — at last close
P/E	180.00×	—	◆ 16.67×	60.40×	38.54× +367%
P/B	—	—	—	2.21×	2.21×
EV/EBITDA	—	—	—	213.73×	213.73×
Market Cap	₹238 Cr	—	₹42.3 Cr	₹66.1 Cr	₹54.2 Cr +338%
Growth
Revenue CAGR 3Y	◆ 27.39%	-15.08%	—	7.55%	-3.77% +827%
Revenue CAGR 5Y	◆ 22.64%	—	—	17.98%	17.98% +26%
Net Income CAGR 3Y	-36.39%	-4.30%	—	◆ 42.16%	18.93% -292%
Revenue YoY (latest Q)	—	—	—	-20.36%	-20.36%
Net Income YoY (latest Q)	—	—	—	-32.09%	-32.09%
Profitability
EBITDA Margin	0.26%	◆ 56.28%	-1562.63%	11.29%	-498.35% +100%
Net Income Margin	3.07%	6.54%	◆ 444.68%	45.70%	165.64% -98%
Return on Common Equity	—	0.46%	—	◆ 3.71%	2.08%
Return on Capital Employed	—	◆ 2.46%	-4240.74%	-0.36%	-1412.88%
Return on Assets	—	0.36%	◆ 941.77%	3.35%	315.16%
Credit & Quality
Total Debt/Equity	—	0.15×	—	◆ 0.00×	0.07×
Interest Coverage	-6.76×	◆ 1.50×	-12.45×	-1.80×	-4.25× -59%
Scale — latest FY
Revenue / Total Income	₹42.9 Cr	₹24 Cr	₹0.6 Cr	₹2.4 Cr	₹9 Cr +377%
Net Income	₹1.3 Cr	₹1.6 Cr	₹2.6 Cr	₹1.1 Cr	₹1.8 Cr -25%
Total Assets	—	₹433 Cr	₹0.3 Cr	₹33 Cr	₹155 Cr
EPS	₹0.12	—	₹8.81	₹0.84	₹4.83 -98%
Book Value per Share	—	—	—	₹23	₹23

◆ 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 ✓ 85%.