In ₹ Crore except Per Share Latest Annual	ONWARDTEC FY26	VAKRANGEE FY26	ADSL FY26	KELLTONTEC FY26	Peer Average
Valuation — at last close
P/E	20.57×	57.40×	17.18×	◆ 6.28×	26.95× -24%
P/B	3.58×	2.91×	1.00×	◆ 0.74×	1.55× +131%
EV/EBITDA	11.08×	20.90×	11.28×	◆ 5.45×	12.54× -12%
Market Cap	₹907 Cr	₹622 Cr	₹612 Cr	₹597 Cr	₹610 Cr +49%
Growth
Revenue CAGR 3Y	7.24%	8.89%	◆ 13.61%	9.88%	10.79% -33%
Revenue CAGR 5Y	◆ 17.74%	-4.11%	—	9.43%	2.66% +567%
Net Income CAGR 3Y	56.88%	◆ 122.84%	72.57%	—	97.70% -42%
Revenue YoY (latest Q)	◆ 22.46%	-10.71%	18.93%	6.82%	5.01% +348%
Net Income YoY (latest Q)	◆ 40.50%	-9.94%	-14.20%	-1.47%	-8.54% +574%
Profitability
EBITDA Margin	◆ 13.21%	10.86%	5.81%	11.13%	9.27% +43%
Net Income Margin	◆ 8.15%	4.36%	3.67%	7.53%	5.19% +57%
Return on Common Equity	◆ 18.55%	5.41%	4.74%	13.66%	7.94% +134%
Return on Capital Employed	◆ 20.16%	4.18%	4.96%	16.29%	8.48% +138%
Return on Assets	◆ 12.95%	3.59%	3.58%	9.56%	5.58% +132%
Credit & Quality
Total Debt/Equity	◆ 0.00×	0.02×	0.17×	0.22×	0.14× -100%
Interest Coverage	◆ 19.39×	6.63×	3.08×	5.67×	5.13× +278%
Scale — latest FY
Revenue / Total Income	₹544 Cr	₹255 Cr	₹968 Cr	₹1,217 Cr	₹813 Cr -33%
Net Income	₹44.3 Cr	₹11.1 Cr	₹35.5 Cr	₹91.7 Cr	₹46.1 Cr -4%
Total Assets	₹371 Cr	₹312 Cr	₹1,058 Cr	₹1,129 Cr	₹833 Cr -56%
EPS	₹19.64	₹0.1	₹6.3	₹1.79	₹2.73 +619%
Book Value per Share	₹112.95	₹1.97	₹108.56	₹15.19	₹41.91 +170%

◆ 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%.