In ₹ Crore except Per Share Latest Annual	MOTISONS FY26	TBZ FY26	SHANTIGOLD FY26	PNGSREVA FY26	Peer Average
Valuation — at last close
P/E	22.94×	21.10×	◆ 15.64×	22.53×	19.76× +16%
P/B	◆ 2.99×	5.09×	4.00×	3.94×	4.34× -31%
EV/EBITDA	17.42×	13.72×	◆ 12.81×	19.70×	15.41× +13%
Market Cap	₹1,494 Cr	₹4,269 Cr	₹2,393 Cr	₹2,029 Cr	₹2,897 Cr -48%
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%	2.55%	◆ 144.69%	—	73.62% -68%
Net Income YoY (latest Q)	37.58%	-54.73%	◆ 104.85%	—	25.06% +50%
Profitability
EBITDA Margin	17.77%	11.27%	9.86%	◆ 21.63%	14.25% +25%
Net Income Margin	13.01%	6.32%	6.94%	◆ 14.73%	9.33% +39%
Return on Common Equity	13.96%	◆ 27.06%	23.42%	12.55%	21.01% -34%
Return on Capital Employed	18.33%	◆ 39.00%	31.07%	18.17%	29.41% -38%
Return on Assets	11.79%	10.45%	◆ 16.36%	9.04%	11.95% -1%
Credit & Quality
Total Debt/Equity	◆ 0.08×	0.94×	0.34×	0.32×	0.53× -85%
Interest Coverage	◆ 14.10×	4.83×	10.52×	9.56×	8.30× +70%
Scale — latest FY
Revenue / Total Income	₹490 Cr	₹3,203 Cr	₹2,019 Cr	₹439 Cr	₹1,887 Cr -74%
Net Income	₹63.7 Cr	₹202 Cr	₹140 Cr	₹64.7 Cr	₹136 Cr -53%
Total Assets	₹573 Cr	₹2,102 Cr	₹856 Cr	₹715 Cr	₹1,225 Cr -53%
EPS	₹0.65	₹30.32	₹21.22	₹28.41	₹26.65 -98%
Book Value per Share	₹4.98	₹125.6	₹83	₹162.53	₹123.71 -96%

◆ 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%.