In ₹ Crore except Per Share Latest Annual	PARAGMILK FY26	VADILALIND FY26	DODLA FY26	KWIL FY26	Peer Average
Valuation — at last close
P/E	22.15×	35.13×	◆ 21.82×	—	28.47× -22%
P/B	◆ 2.43×	6.41×	3.48×	12.50×	7.46× -67%
EV/EBITDA	13.96×	22.04×	17.16×	◆ -76.75×	-12.52× +212%
Market Cap	₹3,062 Cr	₹5,450 Cr	₹5,826 Cr	₹8,399 Cr	₹6,558 Cr -53%
Growth
Revenue CAGR 3Y	9.69%	12.42%	◆ 13.63%	—	13.03% -26%
Revenue CAGR 5Y	15.69%	◆ 26.51%	16.24%	—	21.38% -27%
Net Income CAGR 3Y	◆ 36.37%	17.22%	29.73%	—	23.48% +55%
Revenue YoY (latest Q)	10.93%	◆ 35.53%	17.39%	—	26.46% -59%
Net Income YoY (latest Q)	-20.05%	◆ 64.03%	-44.28%	—	9.88% -303%
Profitability
EBITDA Margin	6.73%	◆ 16.55%	7.48%	-4.89%	6.38% +5%
Net Income Margin	3.54%	◆ 10.32%	6.47%	-16.43%	0.12% +2850%
Return on Common Equity	11.84%	◆ 22.01%	17.34%	-54.86%	-5.17% +329%
Return on Capital Employed	13.17%	◆ 20.51%	13.86%	-24.84%	3.18% +315%
Return on Assets	6.26%	13.09%	◆ 13.95%	-20.09%	2.32% +170%
Credit & Quality
Total Debt/Equity	0.43×	0.11×	◆ 0.02×	0.07×	0.07× +545%
Interest Coverage	2.29×	12.21×	◆ 67.62×	-9.50×	23.44× -90%
Scale — latest FY
Revenue / Total Income	₹3,818 Cr	₹1,503 Cr	₹4,125 Cr	₹2,245 Cr	₹2,625 Cr +45%
Net Income	₹135 Cr	₹155 Cr	₹267 Cr	−₹369 Cr	₹17.8 Cr +660%
Total Assets	₹2,281 Cr	₹1,273 Cr	₹2,096 Cr	₹1,836 Cr	₹1,735 Cr +31%
EPS	₹11.06	₹215.78	₹44.26	₹-1.57	₹86.16 -87%
Book Value per Share	₹100.68	₹1,182.63	₹277.5	₹2.86	₹487.66 -79%

◆ 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%.