In ₹ Crore except Per Share Latest Annual	SAMPANN FY26	HARRMALAYA FY26	RUBFILA FY26	GRPLTD FY26	Peer Average
Valuation — at last close
P/E	17.96×	10.84×	◆ 10.70×	296.34×	105.96× -83%
P/B	2.67×	1.77×	◆ 0.94×	5.35×	2.69× -1%
EV/EBITDA	14.10×	16.85×	◆ 6.40×	28.51×	17.25× -18%
Market Cap	₹122 Cr	₹316 Cr	₹292 Cr	₹955 Cr	₹521 Cr -77%
Growth
Revenue CAGR 3Y	◆ 35.18%	3.46%	—	5.88%	4.67% +653%
Revenue CAGR 5Y	◆ 43.20%	3.63%	—	13.86%	8.74% +394%
Net Income CAGR 3Y	—	◆ 17.92%	—	-38.65%	-10.36%
Revenue YoY (latest Q)	27.62%	7.26%	-7.89%	◆ 30.21%	9.86% +180%
Net Income YoY (latest Q)	12.25%	-34.02%	-13.25%	◆ 225.51%	59.41% -79%
Profitability
EBITDA Margin	◆ 10.83%	4.62%	6.71%	7.52%	6.28% +72%
Net Income Margin	4.75%	◆ 5.40%	4.42%	0.60%	3.47% +37%
Return on Common Equity	◆ 21.29%	17.51%	9.04%	1.74%	9.43% +126%
Return on Capital Employed	8.37%	6.46%	◆ 8.84%	8.13%	7.81% +7%
Return on Assets	4.97%	5.98%	◆ 7.21%	0.74%	4.64% +7%
Credit & Quality
Total Debt/Equity	2.11×	0.60×	◆ 0.00×	1.16×	0.59× +260%
Interest Coverage	6.78×	1.42×	◆ 192.65×	1.46×	65.18× -90%
Scale — latest FY
Revenue / Total Income	₹143 Cr	₹539 Cr	₹602 Cr	₹535 Cr	₹559 Cr -74%
Net Income	₹6.8 Cr	₹29.1 Cr	₹26.6 Cr	₹3.2 Cr	₹19.7 Cr -66%
Total Assets	₹151 Cr	₹502 Cr	₹379 Cr	₹462 Cr	₹448 Cr -66%
EPS	₹1.39	₹15.79	₹5.03	₹6.04	₹8.95 -84%
Book Value per Share	₹9.36	₹96.79	₹57.21	₹334.43	₹162.81 -94%

◆ 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%.