In ₹ Crore except Per Share Latest Annual | SHILGRAVQ FY25 | CUBEXTUB FY26 | CENTEXT FY26 | EUROBOND FY26 | Peer Median | |
|---|---|---|---|---|---|---|
| Valuation — at last close | ||||||
| P/E | 24.44× | 14.76× | 16.67× | ◆ 13.84× | 14.76× +66% | |
| P/B | — | ◆ 1.32× | 2.20× | 2.30× | 2.20× | |
| EV/EBITDA | — | 22.72× | ◆ 7.70× | 9.50× | 9.50× | |
| Market Cap | — | ₹110 Cr | ₹183 Cr | ₹368 Cr | ₹183 Cr | |
| Growth | ||||||
| Revenue CAGR 3Y | — | ◆ 14.66% | 8.76% | — | 11.71% | |
| Revenue CAGR 5Y | — | ◆ 32.58% | 20.63% | — | 26.60% | |
| Net Income CAGR 3Y | — | ◆ 41.20% | 22.48% | — | 31.84% | |
| Revenue YoY (latest Q) | — | 30.28% | ◆ 32.85% | — | 31.57% | |
| Net Income YoY (latest Q) | — | 7.11% | ◆ 59.75% | — | 33.43% | |
| Profitability | ||||||
| EBITDA Margin | 8.32% | 2.29% | 6.63% | ◆ 10.91% | 6.63% +25% | |
| Net Income Margin | 5.09% | 2.59% | 2.29% | ◆ 5.28% | 2.59% +97% | |
| Return on Common Equity | 4.18% | 8.95% | 13.23% | ◆ 16.59% | 13.23% -68% | |
| Return on Capital Employed | 1.69% | 5.95% | ◆ 29.04% | 24.70% | 24.70% -93% | |
| Return on Assets | 3.60% | 3.59% | 5.85% | ◆ 6.85% | 5.85% -38% | |
| Credit & Quality | ||||||
| Total Debt/Equity | ◆ 0.00× | 0.52× | 0.75× | 0.97× | 0.75× -100% | |
| Interest Coverage | ◆ 6.38× | 1.36× | 2.41× | 3.80× | 2.41× +165% | |
| Scale — latest FY | ||||||
| Revenue / Total Income | ₹82.6 Cr | ₹288 Cr | ₹479 Cr | ₹503 Cr | ₹479 Cr -83% | |
| Net Income | ₹4.2 Cr | ₹7.5 Cr | ₹11 Cr | ₹26.6 Cr | ₹11 Cr -62% | |
| Total Assets | ₹117 Cr | ₹208 Cr | ₹187 Cr | ₹388 Cr | ₹208 Cr -44% | |
| EPS | ₹6.84 | ₹5.21 | ₹1.37 | ₹10.84 | ₹5.21 +31% | |
| Book Value per Share | — | ₹58.18 | ₹10.36 | ₹65.34 | ₹58.18 | |