In ₹ Crore except Per Share Latest Annual	SAICAPI FY23	MERCANTILE FY26	PHOENXINTL FY25	ICDSLTD FY26	Peer Average
Valuation — at last close
P/E	◆ 16.46×	173.42×	—	59.58×	116.50× -86%
P/B	—	—	—	2.18×	2.18×
EV/EBITDA	—	—	—	210.40×	210.40×
Market Cap	₹41.8 Cr	₹229 Cr	—	₹65.2 Cr	₹147 Cr -72%
Growth
Revenue CAGR 3Y	—	◆ 27.39%	-15.08%	7.55%	6.62%
Revenue CAGR 5Y	—	◆ 22.64%	—	17.98%	20.31%
Net Income CAGR 3Y	—	-36.39%	-4.30%	◆ 42.16%	0.49%
Revenue YoY (latest Q)	—	—	—	-20.36%	-20.36%
Net Income YoY (latest Q)	—	—	—	-32.09%	-32.09%
Profitability
EBITDA Margin	-1562.63%	0.26%	◆ 56.28%	11.29%	22.61% -7011%
Net Income Margin	◆ 444.68%	3.07%	6.54%	45.70%	18.44% +2312%
Return on Common Equity	—	—	0.46%	◆ 3.71%	2.08%
Return on Capital Employed	-4240.74%	—	◆ 2.46%	-0.36%	1.05% -403980%
Return on Assets	◆ 941.77%	—	0.36%	3.35%	1.85% +50669%
Credit & Quality
Total Debt/Equity	—	—	0.15×	◆ 0.00×	0.07×
Interest Coverage	-12.45×	-6.76×	◆ 1.50×	-1.80×	-2.35× -429%
Scale — latest FY
Revenue / Total Income	₹0.6 Cr	₹42.9 Cr	₹24 Cr	₹2.4 Cr	₹23.1 Cr -97%
Net Income	₹2.6 Cr	₹1.3 Cr	₹1.6 Cr	₹1.1 Cr	₹1.3 Cr +95%
Total Assets	₹0.3 Cr	—	₹433 Cr	₹33 Cr	₹233 Cr -100%
EPS	₹8.81	₹0.12	—	₹0.84	₹0.48 +1735%
Book Value per Share	—	—	—	₹23	₹23

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

« ‹ › »Latest: FY23 · 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%.