In ₹ Crore except Per Share Latest Annual | MLKFOOD FY25 | VADILENT FY26 | PARAGMILK FY26 | VADILALIND FY26 | Peer Median | |
|---|---|---|---|---|---|---|
| Valuation — at last close | ||||||
| P/E | 44.84× | — | ◆ 23.91× | 33.23× | 28.57× +57% | |
| P/B | — | — | ◆ 2.63× | 6.06× | 4.34× | |
| EV/EBITDA | — | — | ◆ 14.96× | 20.88× | 17.92× | |
| Market Cap | — | — | ₹3,305 Cr | ₹5,155 Cr | ₹4,230 Cr | |
| Growth | ||||||
| Revenue CAGR 3Y | -6.71% | 9.38% | 9.69% | ◆ 12.42% | 9.69% -169% | |
| Revenue CAGR 5Y | — | ◆ 29.05% | 15.69% | 26.51% | 26.51% | |
| Net Income CAGR 3Y | — | 19.34% | ◆ 36.37% | 17.22% | 19.34% | |
| Revenue YoY (latest Q) | — | — | 10.93% | ◆ 34.42% | 22.68% | |
| Net Income YoY (latest Q) | — | — | -20.05% | ◆ 95.45% | 37.70% | |
| Profitability | ||||||
| EBITDA Margin | 5.28% | 3.02% | 6.73% | ◆ 16.55% | 6.73% -22% | |
| Net Income Margin | — | 0.86% | 3.54% | ◆ 10.32% | 3.54% | |
| Return on Common Equity | — | ◆ 31.58% | 10.73% | 20.00% | 20.00% | |
| Return on Capital Employed | 6.30% | ◆ 20.74% | 12.37% | 18.83% | 18.83% -67% | |
| Return on Assets | — | 2.99% | 5.92% | ◆ 12.18% | 5.92% | |
| Credit & Quality | ||||||
| Total Debt/Equity | 0.64× | 1.82× | 0.43× | ◆ 0.11× | 0.43× +49% | |
| Interest Coverage | 1.53× | 2.04× | 2.29× | ◆ 12.21× | 2.29× -33% | |
| Scale — latest FY | ||||||
| Revenue / Total Income | ₹448 Cr | ₹1,217 Cr | ₹3,818 Cr | ₹1,503 Cr | ₹1,503 Cr -70% | |
| Net Income | — | ₹10.5 Cr | ₹135 Cr | ₹155 Cr | ₹135 Cr | |
| Total Assets | ₹375 Cr | ₹349 Cr | ₹2,281 Cr | ₹1,273 Cr | ₹1,273 Cr -71% | |
| EPS | ₹1.86 | — | ₹11.06 | ₹215.78 | ₹113.42 -98% | |
| Book Value per Share | — | — | ₹100.68 | ₹1,183.07 | ₹641.88 | |