In ₹ Crore except Per Share Latest Annual	ONESOURCE FY26	STAR FY26	DIVISLAB FY26	GLAND FY26	Peer Average
Valuation — at last close
P/E	—	◆ 18.19×	99.89×	49.31×	55.80×
P/B	◆ 3.09×	3.26×	15.28×	4.89×	7.81× -60%
EV/EBITDA	62.99×	◆ 12.55×	73.43×	29.17×	38.39× +64%
Market Cap	₹17,991 Cr	₹10,116 Cr	₹2.56L Cr	₹50,655 Cr	₹1.06L Cr -83%
Growth
Revenue CAGR 3Y	—	9.62%	10.78%	◆ 21.06%	13.82%
Revenue CAGR 5Y	—	7.94%	8.67%	◆ 13.18%	9.93%
Net Income CAGR 3Y	—	—	◆ 12.09%	9.57%	10.83%
Revenue YoY (latest Q)	◆ 37.39%	17.11%	27.80%	19.57%	21.49% +74%
Net Income YoY (latest Q)	◆ 448.25%	1.97%	65.50%	47.09%	38.19% +1074%
Profitability
EBITDA Margin	21.40%	19.04%	◆ 32.59%	25.34%	25.66% -17%
Net Income Margin	-5.19%	11.82%	◆ 24.32%	15.98%	17.37% -130%
Return on Common Equity	-1.26%	◆ 19.66%	16.19%	10.53%	15.46% -108%
Return on Capital Employed	0.38%	◆ 19.31%	17.80%	11.73%	16.28% -98%
Return on Assets	-0.94%	8.86%	◆ 13.89%	8.66%	10.47% -109%
Credit & Quality
Total Debt/Equity	0.22×	0.53×	◆ 0.00×	0.02×	0.18× +20%
Interest Coverage	0.21×	4.05×	◆ 129.48×	36.24×	56.59× -100%
Scale — latest FY
Revenue / Total Income	₹1,422 Cr	₹4,859 Cr	₹10,560 Cr	₹6,431 Cr	₹7,283 Cr -80%
Net Income	−₹73.8 Cr	₹575 Cr	₹2,568 Cr	₹1,027 Cr	₹1,390 Cr -105%
Total Assets	₹8,210 Cr	₹6,927 Cr	₹20,033 Cr	₹12,511 Cr	₹13,157 Cr -38%
EPS	₹-6.44	₹60.34	₹96.75	₹62.35	₹73.15 -109%
Book Value per Share	₹508.75	₹337.14	₹632.49	₹628.67	₹532.77 -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%.