In ₹ Crore except Per Share Latest Annual	SHADOWFAX FY26	TCI FY26	TVSSCS FY26	VRLLOG FY26	Peer Average
Valuation — at last close
P/E	132.59×	◆ 14.76×	43.01×	19.97×	25.91× +412%
P/B	9.82×	2.62×	◆ 2.42×	4.14×	3.06× +221%
EV/EBITDA	76.87×	12.88×	◆ 6.81×	7.95×	9.21× +734%
Market Cap	₹17,139 Cr	₹6,716 Cr	₹4,918 Cr	₹4,730 Cr	₹5,455 Cr +214%
Growth
Revenue CAGR 3Y	—	◆ 9.14%	—	6.74%	7.94%
Revenue CAGR 5Y	—	11.90%	—	◆ 12.81%	12.36%
Net Income CAGR 3Y	—	◆ 12.78%	—	-9.85%	1.46%
Revenue YoY (latest Q)	—	15.20%	◆ 28.66%	18.07%	20.64%
Net Income YoY (latest Q)	—	3.00%	-68.41%	◆ 60.92%	-1.50%
Profitability
EBITDA Margin	5.04%	10.52%	7.11%	◆ 20.19%	12.61% -60%
Net Income Margin	2.66%	◆ 9.35%	1.06%	7.35%	5.92% -55%
Return on Common Equity	6.40%	19.48%	5.96%	◆ 21.27%	15.57% -59%
Return on Capital Employed	4.86%	14.71%	6.67%	◆ 17.75%	13.04% -63%
Return on Assets	3.94%	◆ 14.69%	1.81%	9.12%	8.54% -54%
Credit & Quality
Total Debt/Equity	◆ 0.00×	0.08×	0.54×	0.40×	0.34× -100%
Interest Coverage	4.75×	◆ 17.10×	1.34×	4.10×	7.51× -37%
Scale — latest FY
Revenue / Total Income	₹4,202 Cr	₹4,917 Cr	₹11,003 Cr	₹3,221 Cr	₹6,380 Cr -34%
Net Income	₹112 Cr	₹460 Cr	₹117 Cr	₹237 Cr	₹271 Cr -59%
Total Assets	₹2,834 Cr	₹3,482 Cr	₹7,200 Cr	₹2,605 Cr	₹4,429 Cr -36%
EPS	₹2.22	₹59.49	₹2.59	₹13.54	₹25.21 -91%
Book Value per Share	₹29.97	₹335.41	₹46.06	₹65.3	₹148.92 -80%

◆ 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%.