In ₹ Crore except Per Share Latest Annual	NSLNISP FY26	JSWSTEEL FY26	TATASTEEL FY26	SAIL FY26	Peer Average
Valuation — at last close
P/E	187.85×	◆ 12.93×	19.30×	20.13×	17.45× +976%
P/B	◆ 0.84×	2.88×	2.04×	1.13×	2.02× -59%
EV/EBITDA	9.76×	11.66×	8.48×	◆ 8.26×	9.47× +3%
Market Cap	₹11,010 Cr	₹2.88L Cr	₹2.08L Cr	₹67,947 Cr	₹1.88L Cr -94%
Growth
Revenue CAGR 3Y	—	◆ 3.77%	-1.56%	1.99%	1.40%
Revenue CAGR 5Y	—	◆ 18.36%	8.23%	9.90%	12.16%
Net Income CAGR 3Y	—	◆ 83.34%	10.47%	15.72%	36.51%
Revenue YoY (latest Q)	8.81%	◆ 20.67%	14.32%	19.82%	18.27% -52%
Net Income YoY (latest Q)	97.61%	225.58%	18.82%	◆ 318.05%	187.48% -48%
Profitability
EBITDA Margin	11.13%	◆ 16.08%	14.80%	10.83%	13.90% -20%
Net Income Margin	0.43%	◆ 13.75%	4.69%	3.04%	7.16% -94%
Return on Common Equity	0.45%	◆ 24.86%	11.17%	5.66%	13.90% -97%
Return on Capital Employed	2.75%	10.63%	◆ 11.27%	6.59%	9.50% -71%
Return on Assets	0.21%	◆ 9.99%	3.75%	2.48%	5.41% -96%
Credit & Quality
Total Debt/Equity	◆ 0.35×	0.91×	0.89×	0.53×	0.78× -55%
Interest Coverage	0.98×	2.22×	◆ 3.13×	2.79×	2.71× -64%
Scale — latest FY
Revenue / Total Income	₹13,642 Cr	₹1.85L Cr	₹2.32L Cr	₹1.11L Cr	₹1.76L Cr -92%
Net Income	₹58.7 Cr	₹25,508 Cr	₹10,886 Cr	₹3,373 Cr	₹13,256 Cr -100%
Total Assets	₹28,237 Cr	₹2.70L Cr	₹3.01L Cr	₹1.36L Cr	₹2.36L Cr -88%
EPS	₹0.2	₹91.43	₹8.65	₹8.17	₹36.08 -99%
Book Value per Share	₹44.95	₹410.05	₹81.9	₹146.12	₹212.69 -79%

◆ 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%.