In ₹ Crore except Per Share Latest Annual	SEMAC FY26	BCPL FY26	USK FY26	BRNL FY26	Peer Average
Valuation — at last close
P/E	◆ 9.67×	17.21×	51.82×	—	34.52× -72%
P/B	0.86×	1.14×	0.56×	◆ 0.29×	0.66× +30%
EV/EBITDA	5.29×	11.89×	9.12×	◆ -13.57×	2.48× +113%
Market Cap	₹70.4 Cr	₹111 Cr	₹94.7 Cr	₹115 Cr	₹107 Cr -34%
Growth
Revenue CAGR 3Y	-17.66%	—	◆ -9.69%	-22.09%	-15.89% -11%
Revenue CAGR 5Y	12.91%	—	—	—	—
Net Income CAGR 3Y	◆ -39.30%	—	-53.10%	—	-53.10% +26%
Revenue YoY (latest Q)	-41.02%	—	-20.48%	◆ 2.48%	-9.00% -356%
Net Income YoY (latest Q)	-62.62%	—	◆ 131.79%	-753.68%	-310.94% +80%
Profitability
EBITDA Margin	3.31%	◆ 7.18%	6.98%	-15.80%	-0.55% +705%
Net Income Margin	3.00%	◆ 3.26%	0.78%	-38.53%	-11.50% +126%
Return on Common Equity	◆ 9.22%	6.62%	0.98%	-8.08%	-0.16% +5862%
Return on Capital Employed	7.53%	◆ 10.32%	2.41%	-10.34%	0.80% +845%
Return on Assets	3.42%	◆ 3.53%	0.48%	-4.14%	-0.04% +7992%
Credit & Quality
Total Debt/Equity	◆ 0.30×	0.71×	0.45×	0.81×	0.66× -54%
Interest Coverage	1.29×	◆ 1.84×	0.68×	-3862.30×	-1286.59× +100%
Scale — latest FY
Revenue / Total Income	₹243 Cr	₹210 Cr	₹211 Cr	₹154 Cr	₹192 Cr +26%
Net Income	₹7.3 Cr	₹6.8 Cr	₹1.7 Cr	−₹59.5 Cr	−₹17 Cr +143%
Total Assets	₹205 Cr	₹194 Cr	₹365 Cr	₹1,436 Cr	₹665 Cr -69%
EPS	₹23.34	₹3.85	₹0.33	₹-7.08	₹-0.97 +2514%
Book Value per Share	₹262.12	₹58.17	₹30.77	₹47.96	₹45.63 +474%

◆ 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%.