In ₹ Crore except Per Share Latest Annual | SAMPANN FY26 | HARRMALAYA FY26 | RUBFILA FY26 | GRPLTD FY26 | Peer Median | |
|---|---|---|---|---|---|---|
| Valuation — at last close | ||||||
| P/E | 17.42× | ◆ 11.81× | 13.52× | 328.33× | 13.52× +29% | |
| P/B | 2.59× | 1.93× | ◆ 1.19× | 5.93× | 1.93× +34% | |
| EV/EBITDA | 13.86× | 18.04× | ◆ 8.89× | 31.07× | 18.04× -23% | |
| Market Cap | ₹118 Cr | ₹344 Cr | ₹369 Cr | ₹1,058 Cr | ₹369 Cr -68% | |
| 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% | 26.74% | 7.26% +280% | |
| Net Income YoY (latest Q) | 12.25% | -34.02% | -13.25% | ◆ 140.18% | -13.25% +192% | |
| Profitability | ||||||
| EBITDA Margin | ◆ 10.83% | 4.62% | 6.71% | 7.52% | 6.71% +61% | |
| Net Income Margin | 4.75% | ◆ 5.40% | 4.42% | 0.60% | 4.42% +7% | |
| Return on Common Equity | 14.85% | ◆ 16.31% | 8.80% | 1.81% | 8.80% +69% | |
| Return on Capital Employed | 7.63% | 6.21% | ◆ 8.60% | 7.63% | 7.63% +0% | |
| Return on Assets | 4.50% | 5.80% | ◆ 7.01% | 0.70% | 5.80% -22% | |
| Credit & Quality | ||||||
| Total Debt/Equity | 2.11× | 0.60× | ◆ 0.00× | 1.16× | 0.60× +252% | |
| Interest Coverage | 6.78× | 1.42× | ◆ 192.65× | 1.46× | 1.46× +364% | |
| Scale — latest FY | ||||||
| Revenue / Total Income | ₹143 Cr | ₹539 Cr | ₹602 Cr | ₹535 Cr | ₹539 Cr -74% | |
| Net Income | ₹6.8 Cr | ₹29.1 Cr | ₹26.6 Cr | ₹3.2 Cr | ₹26.6 Cr -75% | |
| Total Assets | ₹151 Cr | ₹502 Cr | ₹379 Cr | ₹462 Cr | ₹462 Cr -67% | |
| EPS | ₹1.39 | ₹15.79 | ₹5.03 | ₹6.04 | ₹6.04 -77% | |
| Book Value per Share | ₹9.36 | ₹96.79 | ₹57.21 | ₹334.44 | ₹96.79 -90% | |