In ₹ Crore except Per Share Latest Annual	SADBHAV FY26	TARMAT FY26	BRNL FY26	NIRAJ FY26	Peer Average
Valuation — at last close
P/E	◆ 4.08×	20.72×	—	6.71×	13.71× -70%
P/B	—	0.70×	◆ 0.28×	0.53×	0.51×
EV/EBITDA	6.30×	18.01×	◆ -13.54×	9.59×	4.69× +34%
Market Cap	₹107 Cr	₹130 Cr	₹114 Cr	₹142 Cr	₹129 Cr -17%
Growth
Revenue CAGR 3Y	-18.20%	-6.52%	-22.09%	◆ -3.66%	-10.76% -69%
Revenue CAGR 5Y	-15.39%	◆ -9.73%	—	—	-9.73% -58%
Net Income CAGR 3Y	—	-5.58%	—	◆ 69.69%	32.05%
Revenue YoY (latest Q)	-8.08%	◆ 43.61%	2.48%	10.57%	18.89% -143%
Net Income YoY (latest Q)	47.82%	121.00%	-753.68%	◆ 257.10%	-125.19% +138%
Profitability
EBITDA Margin	◆ 54.63%	5.86%	-15.80%	3.58%	-2.12% +2677%
Net Income Margin	◆ 9.63%	5.32%	-38.53%	3.90%	-9.77% +199%
Return on Common Equity	-14.95%	3.47%	-8.08%	◆ 8.33%	1.24% -1306%
Return on Capital Employed	◆ 20.60%	3.01%	-10.34%	6.56%	-0.26% +8126%
Return on Assets	1.49%	2.51%	-4.14%	◆ 4.97%	1.11% +34%
Credit & Quality
Total Debt/Equity	◆ -357.46×	0.08×	0.81×	0.29×	0.39× -90980%
Interest Coverage	0.95×	5.01×	-3862.30×	◆ 5.62×	-1283.89× +100%
Scale — latest FY
Revenue / Total Income	₹973 Cr	₹117 Cr	₹154 Cr	₹542 Cr	₹271 Cr +259%
Net Income	₹93.6 Cr	₹6.2 Cr	−₹59.5 Cr	₹21.1 Cr	−₹10.7 Cr +976%
Total Assets	₹5,860 Cr	₹261 Cr	₹1,436 Cr	₹467 Cr	₹721 Cr +712%
EPS	₹1.53	₹2.51	₹-7.08	₹3.54	₹-0.34 +546%
Book Value per Share	₹-6.46	₹74.49	₹47.96	₹44.55	₹55.67 -112%

◆ 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%.