In ₹ Crore except Per Share Latest Annual	PHOENXINTL FY25	MERCANTILE FY26	SAICAPI FY23	ICDSLTD FY26	Peer Average
Valuation — at last close
P/E	—	173.42×	◆ 16.46×	59.58×	83.15×
P/B	—	—	—	2.18×	2.18×
EV/EBITDA	—	—	—	210.40×	210.40×
Market Cap	—	₹229 Cr	₹41.8 Cr	₹65.2 Cr	₹112 Cr
Growth
Revenue CAGR 3Y	-15.08%	◆ 27.39%	—	7.55%	17.47% -186%
Revenue CAGR 5Y	—	◆ 22.64%	—	17.98%	20.31%
Net Income CAGR 3Y	-4.30%	-36.39%	—	◆ 42.16%	2.88% -249%
Revenue YoY (latest Q)	—	—	—	-20.36%	-20.36%
Net Income YoY (latest Q)	—	—	—	-32.09%	-32.09%
Profitability
EBITDA Margin	◆ 56.28%	0.26%	-1562.63%	11.29%	-517.03% +111%
Net Income Margin	6.54%	3.07%	◆ 444.68%	45.70%	164.48% -96%
Return on Common Equity	0.46%	—	—	◆ 3.71%	3.71% -88%
Return on Capital Employed	◆ 2.46%	—	-4240.74%	-0.36%	-2120.55% +100%
Return on Assets	0.36%	—	◆ 941.77%	3.35%	472.56% -100%
Credit & Quality
Total Debt/Equity	0.15×	—	—	◆ 0.00×	0.00×
Interest Coverage	◆ 1.50×	-6.76×	-12.45×	-1.80×	-7.00× +121%
Scale — latest FY
Revenue / Total Income	₹24 Cr	₹42.9 Cr	₹0.6 Cr	₹2.4 Cr	₹15.3 Cr +57%
Net Income	₹1.6 Cr	₹1.3 Cr	₹2.6 Cr	₹1.1 Cr	₹1.7 Cr -6%
Total Assets	₹433 Cr	—	₹0.3 Cr	₹33 Cr	₹16.6 Cr +2501%
EPS	—	₹0.12	₹8.81	₹0.84	₹3.26
Book Value per Share	—	—	—	₹23	₹23

◆ 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%.