In ₹ Crore except Per Share Latest Annual	SAHYADRI FY26	BIRLANU FY26	ARIS FY26	RAMCOIND FY26	Peer Average
Valuation — at last close
P/E	12.11×	—	20.78×	◆ 8.01×	14.39× -16%
P/B	0.87×	0.85×	1.58×	◆ 0.54×	0.99× -13%
EV/EBITDA	◆ 5.26×	182.32×	11.10×	10.64×	68.02× -92%
Market Cap	₹351 Cr	₹946 Cr	₹1,170 Cr	₹2,452 Cr	₹1,523 Cr -77%
Growth
Revenue CAGR 3Y	4.56%	2.35%	—	◆ 7.13%	4.74% -4%
Revenue CAGR 5Y	—	4.15%	—	◆ 8.19%	6.17%
Net Income CAGR 3Y	-7.89%	—	—	◆ 35.72%	35.72% -122%
Revenue YoY (latest Q)	20.51%	11.57%	◆ 37.12%	16.51%	21.73% -6%
Net Income YoY (latest Q)	146.01%	◆ 812.12%	291.84%	31.94%	378.63% -61%
Profitability
EBITDA Margin	9.00%	0.26%	9.43%	◆ 12.95%	7.55% +19%
Net Income Margin	4.27%	-3.21%	5.65%	◆ 17.09%	6.51% -34%
Return on Common Equity	7.39%	-10.30%	◆ 10.86%	7.00%	2.52% +193%
Return on Capital Employed	9.09%	-7.94%	◆ 18.92%	4.33%	5.10% +78%
Return on Assets	5.40%	-3.99%	◆ 6.94%	6.28%	3.08% +76%
Credit & Quality
Total Debt/Equity	◆ 0.04×	0.77×	0.07×	0.04×	0.29× -86%
Interest Coverage	10.98×	-2.08×	3.46×	◆ 11.08×	4.15× +164%
Scale — latest FY
Revenue / Total Income	₹679 Cr	₹3,730 Cr	₹1,067 Cr	₹1,792 Cr	₹2,197 Cr -69%
Net Income	₹29 Cr	−₹120 Cr	₹60.3 Cr	₹306 Cr	₹82.3 Cr -65%
Total Assets	₹532 Cr	₹3,071 Cr	₹1,041 Cr	₹4,977 Cr	₹3,030 Cr -82%
EPS	₹26.5	₹-158.55	₹6.89	₹35.36	₹-38.77 +168%
Book Value per Share	₹370.86	₹1,466.82	₹90.4	₹522.17	₹693.13 -46%

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

« ‹ › »Latest: FY26 · 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 ✓ 95%.