In ₹ Crore except Per Share Latest Annual	PANCHMAHQ FY25	BEEKAY FY25	DHATRE FY24	WELSPLSOL FY26	Peer Average
Valuation — at last close
P/E	148.13×	—	—	—	—
P/B	3.07×	—	—	—	—
EV/EBITDA	34.88×	—	—	—	—
Market Cap	₹493 Cr	—	—	—	—
Growth
Revenue CAGR 3Y	4.16%	-6.01%	—	◆ 75.73%	34.86% -88%
Revenue CAGR 5Y	-3.30%	—	—	—	—
Net Income CAGR 3Y	-30.28%	◆ -16.49%	—	—	-16.49% -84%
Profitability
EBITDA Margin	4.05%	◆ 11.43%	2.19%	5.29%	6.30% -36%
Net Income Margin	0.87%	◆ 8.43%	5.38%	2.56%	5.46% -84%
Return on Common Equity	2.07%	9.26%	◆ 15.87%	5.09%	10.07% -79%
Return on Capital Employed	4.45%	◆ 8.49%	5.61%	6.56%	6.89% -35%
Return on Assets	1.38%	6.73%	◆ 14.63%	2.84%	8.07% -83%
Credit & Quality
Total Debt/Equity	0.31×	0.27×	◆ 0.00×	0.08×	0.12× +166%
Interest Coverage	1.33×	◆ 5.38×	—	1.17×	3.27× -59%
Scale — latest FY
Revenue / Total Income	₹383 Cr	₹1,076 Cr	₹208 Cr	₹886 Cr	₹723 Cr -47%
Net Income	₹3.3 Cr	₹90.7 Cr	₹11.2 Cr	₹22.7 Cr	₹41.5 Cr -92%
Total Assets	₹242 Cr	₹1,436 Cr	₹76.4 Cr	₹871 Cr	₹794 Cr -70%
EPS	₹1.74	—	—	—	—
Book Value per Share	₹83.88	—	—	—	—

◆ best value in the comp set per metric · Δ = subject vs average of the other companies.

« ‹ › »Latest: FY25 · 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 ✓ 85%.