In ₹ Crore except Per Share Latest Annual	NORBTEAEXP FY26	GANGESSECU FY26	DTIL FY26	ROSSELLIND FY24	Peer Average
Valuation — at last close
P/E	—	42.58×	—	◆ 14.73×	28.65×
P/B	4.20×	◆ 0.21×	0.29×	0.63×	0.38× +1008%
EV/EBITDA	66.04×	23.10×	◆ -50.74×	9.29×	-6.12× +1179%
Market Cap	₹79.1 Cr	₹115 Cr	₹155 Cr	₹188 Cr	₹152 Cr -48%
Growth
Revenue CAGR 3Y	1.24%	-4.29%	—	◆ 4.39%	0.05% +2380%
Revenue CAGR 5Y	◆ 1.58%	0.73%	—	—	0.73% +116%
Net Income CAGR 3Y	—	-34.90%	—	◆ -27.14%	-31.02%
Revenue YoY (latest Q)	14.46%	◆ 21.00%	-25.96%	6.51%	0.52% +2699%
Net Income YoY (latest Q)	◆ 565.18%	18.50%	-68.52%	88.37%	12.78% +4321%
Profitability
EBITDA Margin	◆ 16.45%	12.97%	-1.58%	10.39%	7.26% +127%
Net Income Margin	-3.65%	◆ 7.40%	-0.53%	3.47%	3.45% -206%
Return on Common Equity	-1.68%	0.44%	-0.47%	◆ 4.36%	1.44% -216%
Return on Capital Employed	3.10%	—	-3.45%	◆ 7.96%	2.25% +37%
Return on Assets	-1.01%	0.41%	-0.26%	◆ 2.35%	0.83% -221%
Credit & Quality
Total Debt/Equity	0.47×	◆ 0.00×	0.47×	0.65×	0.37× +26%
Interest Coverage	0.76×	◆ 491.31×	-1.31×	1.71×	163.90× -100%
Scale — latest FY
Revenue / Total Income	₹8.1 Cr	₹36.4 Cr	₹471 Cr	₹367 Cr	₹291 Cr -97%
Net Income	−₹0.3 Cr	₹2.7 Cr	−₹2.5 Cr	₹12.7 Cr	₹4.3 Cr -107%
Total Assets	₹30.5 Cr	₹581 Cr	₹965 Cr	₹572 Cr	₹706 Cr -96%
EPS	₹-0.2	₹2.69	₹-2.38	₹3.38	₹1.23 -116%
Book Value per Share	₹12.11	₹539.67	₹503.92	₹78.74	₹374.11 -97%

◆ 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%.