In ₹ Crore except Per Share Latest Annual | NDL FY26 | DONEAR FY26 | ABCOTS FY26 | MANOMAY FY26 | Peer Median | |
|---|---|---|---|---|---|---|
| Valuation — at last close | ||||||
| P/E | 12.61× | ◆ 10.19× | 34.56× | 21.59× | 21.59× -42% | |
| P/B | ◆ 0.64× | 1.60× | 2.98× | 2.48× | 2.48× -74% | |
| EV/EBITDA | ◆ 5.92× | 9.85× | 15.23× | 9.14× | 9.85× -40% | |
| Market Cap | ₹418 Cr | ₹443 Cr | ₹456 Cr | ₹424 Cr | ₹443 Cr -6% | |
| 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% | 20.48% -298% | |
| Net Income YoY (latest Q) | ◆ 32.12% | 27.90% | 22.16% | 11.31% | 22.16% +45% | |
| Profitability | ||||||
| EBITDA Margin | 3.13% | 9.61% | ◆ 13.26% | 11.87% | 11.87% -74% | |
| Net Income Margin | 1.15% | ◆ 4.76% | 4.36% | 2.76% | 4.36% -74% | |
| Return on Common Equity | 5.09% | ◆ 15.69% | 8.50% | 11.49% | 11.49% -56% | |
| Return on Capital Employed | 5.99% | ◆ 23.49% | 11.82% | 16.08% | 16.08% -63% | |
| Return on Assets | 3.21% | ◆ 5.10% | 4.16% | 2.90% | 4.16% -23% | |
| Credit & Quality | ||||||
| Total Debt/Equity | ◆ 0.18× | 1.54× | 0.96× | 2.03× | 1.54× -88% | |
| Interest Coverage | ◆ 2.59× | 2.42× | 2.40× | 1.80× | 2.40× +8% | |
| Scale — latest FY | ||||||
| Revenue / Total Income | ₹2,872 Cr | ₹912 Cr | ₹299 Cr | ₹711 Cr | ₹711 Cr +304% | |
| Net Income | ₹33.1 Cr | ₹43.4 Cr | ₹13 Cr | ₹19.6 Cr | ₹19.6 Cr +69% | |
| Total Assets | ₹1,032 Cr | ₹852 Cr | ₹313 Cr | ₹676 Cr | ₹676 Cr +53% | |
| EPS | ₹0.23 | ₹8.35 | ₹5.96 | ₹10.88 | ₹8.35 -97% | |
| Book Value per Share | ₹4.52 | ₹53.25 | ₹69.14 | ₹94.72 | ₹69.14 -93% | |