In ₹ Crore except Per Share Latest Annual	OPTIEMUS FY26	DIXON FY26	AMBER FY26	KAYNES FY26	Peer Average
Valuation — at last close
P/E	109.27×	◆ 42.30×	123.50×	58.11×	74.64× +46%
P/B	9.38×	14.94×	5.02×	◆ 4.45×	8.14× +15%
EV/EBITDA	77.76×	37.39×	◆ 26.89×	37.00×	33.76× +130%
Market Cap	₹7,288 Cr	₹69,847 Cr	₹21,940 Cr	₹21,147 Cr	₹37,645 Cr -81%
Growth
Revenue CAGR 3Y	14.64%	◆ 58.85%	20.72%	47.67%	42.41% -65%
Revenue CAGR 5Y	◆ 57.67%	49.94%	32.09%	—	41.02% +41%
Net Income CAGR 3Y	16.38%	◆ 86.11%	11.41%	56.36%	51.29% -68%
Revenue YoY (latest Q)	◆ 102.82%	46.71%	12.72%	40.47%	33.30% +209%
Net Income YoY (latest Q)	◆ 45.76%	-44.90%	-97.09%	-24.37%	-55.45% +183%
Profitability
EBITDA Margin	5.52%	3.82%	7.81%	◆ 15.83%	9.15% -40%
Net Income Margin	3.73%	3.36%	1.86%	◆ 10.03%	5.08% -27%
Return on Common Equity	9.16%	◆ 37.43%	5.34%	9.59%	17.45% -48%
Return on Capital Employed	7.62%	◆ 27.71%	10.55%	11.50%	16.59% -54%
Return on Assets	3.90%	◆ 9.15%	2.04%	6.31%	5.83% -33%
Credit & Quality
Total Debt/Equity	0.37×	◆ 0.09×	0.47×	0.18×	0.25× +50%
Interest Coverage	3.18×	◆ 10.72×	2.21×	3.99×	5.64× -44%
Scale — latest FY
Revenue / Total Income	₹1,769 Cr	₹48,873 Cr	₹12,186 Cr	₹3,626 Cr	₹21,562 Cr -92%
Net Income	₹66 Cr	₹1,644 Cr	₹226 Cr	₹364 Cr	₹745 Cr -91%
Total Assets	₹1,838 Cr	₹19,162 Cr	₹13,767 Cr	₹6,894 Cr	₹13,274 Cr -86%
EPS	₹7.52	₹271.59	₹50.48	₹54.85	₹125.64 -94%
Book Value per Share	₹87.57	₹769.19	₹1,242.37	₹715.73	₹909.1 -90%

◆ 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%.