In ₹ Crore except Per Share Latest Annual	SAIPARENT FY26	INDOCO FY26	PANACEABIO FY26	HIKAL FY26	Peer Average
Valuation — at last close
P/E	111.02×	—	—	—	—
P/B	4.36×	2.10×	2.42×	◆ 2.08×	2.20× +98%
EV/EBITDA	52.86×	20.94×	◆ -420.68×	14.35×	-128.46× +141%
Market Cap	₹2,139 Cr	₹1,973 Cr	₹2,017 Cr	₹2,496 Cr	₹2,162 Cr -1%
Growth
Revenue CAGR 3Y	—	3.41%	◆ 11.63%	-5.40%	3.21%
Revenue CAGR 5Y	—	◆ 8.25%	0.47%	-0.09%	2.88%
Revenue YoY (latest Q)	—	7.32%	◆ 19.72%	5.89%	10.98%
Net Income YoY (latest Q)	—	◆ 311.40%	-44.44%	66.96%	111.31%
Profitability
EBITDA Margin	10.16%	7.68%	-0.73%	◆ 12.87%	6.61% +54%
Net Income Margin	◆ 3.74%	-5.35%	-1.12%	-2.85%	-3.11% +220%
Return on Common Equity	◆ 2.91%	-9.70%	-0.64%	-3.97%	-4.77% +161%
Return on Capital Employed	2.57%	0.97%	-4.11%	◆ 3.30%	0.05% +4719%
Return on Assets	◆ 1.00%	-3.93%	-0.56%	-1.99%	-2.16% +146%
Credit & Quality
Total Debt/Equity	0.65×	1.11×	◆ 0.03×	0.57×	0.57× +14%
Interest Coverage	◆ 1.18×	0.13×	-6.23×	0.91×	-1.73× +168%
Scale — latest FY
Revenue / Total Income	₹381 Cr	₹1,845 Cr	₹640 Cr	₹1,713 Cr	₹1,399 Cr -73%
Net Income	₹14.3 Cr	−₹98.7 Cr	−₹7.2 Cr	−₹48.8 Cr	−₹51.6 Cr +128%
Total Assets	₹1,424 Cr	₹2,593 Cr	₹1,262 Cr	₹2,365 Cr	₹2,074 Cr -31%
EPS	₹4.36	₹-10.7	₹-0.88	₹-3.96	₹-5.18 +184%
Book Value per Share	₹111.08	₹101.76	₹136.19	₹97.07	₹111.67 -1%

◆ 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%.