In ₹ Crore except Per Share Latest Annual	SHAH FY26	MANAKSIA FY26	SURAJLTD FY26	BEDMUTHA FY26	Peer Average
Valuation — at last close
P/E	18.27×	◆ 6.70×	52.20×	53.48×	37.46× -51%
P/B	0.79×	◆ 0.49×	2.83×	2.29×	1.87× -57%
EV/EBITDA	274.09×	◆ -0.25×	27.94×	9.00×	12.23× +2141%
Market Cap	₹243 Cr	₹351 Cr	₹390 Cr	₹347 Cr	₹363 Cr -33%
Growth
Revenue CAGR 3Y	◆ 73.42%	-12.38%	—	28.78%	8.20% +795%
Revenue CAGR 5Y	◆ 75.25%	-1.85%	—	30.44%	14.29% +426%
Net Income CAGR 3Y	◆ 94.33%	-21.11%	—	-20.65%	-20.88% +552%
Revenue YoY (latest Q)	◆ 97.93%	28.47%	10.83%	74.32%	37.87% +159%
Net Income YoY (latest Q)	41.23%	73.37%	291.56%	◆ 309.54%	224.82% -82%
Profitability
EBITDA Margin	0.85%	5.27%	◆ 7.83%	4.04%	5.71% -85%
Net Income Margin	5.84%	◆ 6.75%	3.63%	0.44%	3.61% +62%
Return on Common Equity	5.17%	◆ 8.08%	5.52%	4.38%	5.99% -14%
Return on Capital Employed	-0.66%	5.21%	6.38%	◆ 8.40%	6.66% -110%
Return on Assets	3.18%	◆ 6.72%	3.33%	0.94%	3.66% -13%
Credit & Quality
Total Debt/Equity	0.78×	◆ 0.04×	0.44×	1.37×	0.62× +26%
Interest Coverage	-0.98×	◆ 9.76×	2.02×	0.79×	4.19× -123%
Scale — latest FY
Revenue / Total Income	₹208 Cr	₹784 Cr	₹206 Cr	₹1,467 Cr	₹819 Cr -75%
Net Income	₹12.1 Cr	₹52.9 Cr	₹7.5 Cr	₹6.5 Cr	₹22.3 Cr -46%
Total Assets	₹566 Cr	₹862 Cr	₹226 Cr	₹726 Cr	₹605 Cr -6%
EPS	₹0.15	₹7.99	₹4.07	₹2.01	₹4.69 -97%
Book Value per Share	₹3.45	₹110.28	₹75.01	₹47.04	₹77.44 -96%

◆ 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%.