In ₹ Crore except Per Share Latest Annual	NAHARCAP FY26	SILINV FY26	OSWALGREEN FY18	GFLLIMITED FY26	Peer Average
Valuation — at last close
P/E	◆ 5.97×	11.93×	11.31×	12.60×	11.95× -50%
P/B	0.23×	◆ 0.18×	0.21×	0.22×	0.20× +16%
EV/EBITDA	10.94×	◆ 9.54×	—	324.36×	166.95× -93%
Market Cap	₹377 Cr	₹452 Cr	₹476 Cr	₹568 Cr	₹499 Cr -24%
Growth
Revenue CAGR 3Y	◆ 12.80%	12.75%	—	4.51%	8.63% +48%
Revenue CAGR 5Y	0.99%	◆ 17.16%	—	-49.03%	-15.94% +106%
Net Income CAGR 3Y	-16.05%	◆ 10.13%	—	-72.79%	-31.33% +49%
Revenue YoY (latest Q)	-22.30%	◆ 37.35%	—	12.25%	24.80% -190%
Net Income YoY (latest Q)	33.54%	47.40%	—	◆ 191.16%	119.28% -72%
Profitability
EBITDA Margin	73.08%	◆ 83.02%	-56.46%	47.52%	24.69% +196%
Net Income Margin	130.83%	60.86%	208.26%	◆ 1223.19%	497.44% -74%
Return on Common Equity	◆ 3.98%	1.32%	1.85%	1.77%	1.65% +142%
Return on Assets	◆ 3.60%	1.19%	1.82%	1.66%	1.56% +131%
Credit & Quality
Total Debt/Equity	0.01×	◆ 0.00×	—	0.00×	0.00×
Interest Coverage	◆ 51.96×	—	-52.05×	—	-52.05× +200%
Scale — latest FY
Revenue / Total Income	₹48.3 Cr	₹62.8 Cr	₹20.2 Cr	₹3.7 Cr	₹28.9 Cr +67%
Net Income	₹63.1 Cr	₹38.2 Cr	₹42.1 Cr	₹45 Cr	₹41.8 Cr +51%
Total Assets	₹1,782 Cr	₹2,857 Cr	₹2,310 Cr	₹2,737 Cr	₹2,635 Cr -32%
EPS	₹37.71	₹35.69	₹1.64	₹4.1	₹13.81 +173%
Book Value per Share	₹960.06	₹2,417.19	₹88.3	₹233.37	₹912.95 +5%

◆ 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%.