In ₹ Crore except Per Share Latest Annual | SHADOWFAX FY26 | TCI FY26 | TVSSCS FY26 | VRLLOG FY26 | Peer Median | |
|---|---|---|---|---|---|---|
| Valuation — at last close | ||||||
| P/E | 115.18× | ◆ 14.37× | 50.19× | 21.34× | 21.34× +440% | |
| P/B | 8.53× | ◆ 2.51× | 2.78× | 4.43× | 2.78× +207% | |
| EV/EBITDA | 67.27× | 12.50× | ◆ 7.97× | 8.45× | 8.45× +696% | |
| Market Cap | ₹14,889 Cr | ₹6,541 Cr | ₹5,740 Cr | ₹5,056 Cr | ₹5,740 Cr +159% | |
| 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) | — | 9.58% | ◆ 28.66% | 18.07% | 18.07% | |
| Net Income YoY (latest Q) | — | -0.56% | -68.41% | ◆ 60.92% | -0.56% | |
| Profitability | ||||||
| EBITDA Margin | 5.04% | 10.52% | 7.11% | ◆ 20.19% | 10.52% -52% | |
| Net Income Margin | 2.66% | ◆ 9.35% | 1.06% | 7.35% | 7.35% -64% | |
| Return on Common Equity | 6.40% | 17.65% | 5.54% | ◆ 20.73% | 17.65% -64% | |
| Return on Capital Employed | 4.86% | 13.52% | 6.01% | ◆ 17.76% | 13.52% -64% | |
| Return on Assets | 3.94% | ◆ 13.21% | 1.63% | 9.09% | 9.09% -57% | |
| Credit & Quality | ||||||
| Total Debt/Equity | ◆ 0.00× | 0.08× | 0.54× | 0.40× | 0.40× -100% | |
| Interest Coverage | 4.75× | ◆ 17.10× | 1.34× | 4.10× | 4.10× +16% | |
| Scale — latest FY | ||||||
| Revenue / Total Income | ₹4,202 Cr | ₹4,917 Cr | ₹11,003 Cr | ₹3,221 Cr | ₹4,917 Cr -15% | |
| Net Income | ₹112 Cr | ₹460 Cr | ₹117 Cr | ₹237 Cr | ₹237 Cr -53% | |
| Total Assets | ₹2,834 Cr | ₹3,482 Cr | ₹7,200 Cr | ₹2,605 Cr | ₹3,482 Cr -19% | |
| EPS | ₹2.22 | ₹59.49 | ₹2.59 | ₹13.54 | ₹13.54 -84% | |
| Book Value per Share | ₹29.97 | ₹340.55 | ₹46.71 | ₹65.3 | ₹65.3 -54% | |