In ₹ Crore except Per Share Latest Annual	NDL FY26	DONEAR FY26	ABCOTS FY26	MANOMAY FY26	Peer Average
Valuation — at last close
P/E	10.91×	◆ 9.58×	28.04×	22.61×	20.08× -46%
P/B	◆ 0.56×	1.50×	2.42×	2.60×	2.17× -74%
EV/EBITDA	◆ 5.07×	9.46×	13.01×	9.38×	10.62× -52%
Market Cap	₹362 Cr	₹416 Cr	₹370 Cr	₹444 Cr	₹410 Cr -12%
Growth
Revenue CAGR 3Y	◆ 12.32%	—	—	0.56%	0.56% +2100%
Revenue CAGR 5Y	21.38%	—	—	—	—
Net Income CAGR 3Y	◆ 245.47%	—	—	14.89%	14.89% +1549%
Revenue YoY (latest Q)	-40.59%	8.05%	◆ 51.44%	20.48%	26.66% -252%
Net Income YoY (latest Q)	◆ 32.12%	27.90%	22.16%	11.31%	20.46% +57%
Profitability
EBITDA Margin	3.13%	9.61%	◆ 13.26%	11.87%	11.58% -73%
Net Income Margin	1.15%	◆ 4.76%	4.36%	2.76%	3.96% -71%
Return on Common Equity	5.22%	◆ 16.98%	9.87%	12.31%	13.05% -60%
Return on Capital Employed	6.09%	◆ 25.00%	12.81%	16.15%	17.99% -66%
Return on Assets	2.87%	◆ 5.30%	4.33%	3.04%	4.22% -32%
Credit & Quality
Total Debt/Equity	◆ 0.18×	1.54×	0.96×	2.03×	1.51× -88%
Interest Coverage	◆ 2.59×	2.42×	2.40×	1.80×	2.21× +17%
Scale — latest FY
Revenue / Total Income	₹2,872 Cr	₹912 Cr	₹299 Cr	₹711 Cr	₹641 Cr +348%
Net Income	₹33.1 Cr	₹43.4 Cr	₹13 Cr	₹19.6 Cr	₹25.4 Cr +31%
Total Assets	₹1,032 Cr	₹852 Cr	₹313 Cr	₹676 Cr	₹614 Cr +68%
EPS	₹0.23	₹8.35	₹5.96	₹10.88	₹8.4 -97%
Book Value per Share	₹4.52	₹53.25	₹69.14	₹94.72	₹72.37 -94%

◆ 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%.