In ₹ Crore except Per Share Latest Annual | MOTISONS FY26 | TBZ FY26 | SHANTIGOLD FY26 | PNGSREVA FY26 | Peer Median | |
|---|---|---|---|---|---|---|
| Valuation — at last close | ||||||
| P/E | 24.63× | 16.53× | ◆ 12.24× | 17.88× | 16.53× +49% | |
| P/B | 3.21× | 3.99× | 3.13× | ◆ 3.13× | 3.13× +3% | |
| EV/EBITDA | 18.69× | 11.37× | ◆ 10.43× | 17.50× | 11.37× +64% | |
| Market Cap | ₹1,604 Cr | ₹3,345 Cr | ₹1,872 Cr | ₹1,610 Cr | ₹1,872 Cr -14% | |
| Growth | ||||||
| Revenue CAGR 3Y | — | 10.20% | — | — | 10.20% | |
| Revenue CAGR 5Y | — | 19.00% | — | — | 19.00% | |
| Net Income CAGR 3Y | — | 71.38% | — | — | 71.38% | |
| Revenue YoY (latest Q) | 23.30% | 34.77% | ◆ 144.69% | — | 89.73% -74% | |
| Net Income YoY (latest Q) | 37.58% | 50.76% | ◆ 104.85% | — | 77.80% -52% | |
| Profitability | ||||||
| EBITDA Margin | 17.77% | 11.27% | 9.86% | ◆ 21.63% | 11.27% +58% | |
| Net Income Margin | 13.01% | 6.32% | 6.94% | ◆ 14.73% | 6.94% +87% | |
| Return on Common Equity | 12.77% | ◆ 24.14% | 23.42% | 12.55% | 23.42% -45% | |
| Return on Capital Employed | 16.77% | ◆ 34.82% | 31.07% | 18.17% | 31.07% -46% | |
| Return on Assets | 11.13% | 9.62% | ◆ 16.36% | 9.04% | 9.62% +16% | |
| Credit & Quality | ||||||
| Total Debt/Equity | ◆ 0.08× | 0.94× | 0.34× | 0.32× | 0.34× -76% | |
| Interest Coverage | ◆ 14.10× | 4.83× | 10.52× | 9.56× | 9.56× +47% | |
| Scale — latest FY | ||||||
| Revenue / Total Income | ₹490 Cr | ₹3,203 Cr | ₹2,019 Cr | ₹439 Cr | ₹2,019 Cr -76% | |
| Net Income | ₹63.7 Cr | ₹202 Cr | ₹140 Cr | ₹64.7 Cr | ₹140 Cr -55% | |
| Total Assets | ₹573 Cr | ₹2,102 Cr | ₹856 Cr | ₹715 Cr | ₹856 Cr -33% | |
| EPS | ₹0.65 | ₹30.32 | ₹21.22 | ₹28.41 | ₹28.41 -98% | |
| Book Value per Share | ₹4.98 | ₹125.6 | ₹83 | ₹162.53 | ₹125.6 -96% | |