In ₹ Crore except Per Share Latest Annual	SHILGRAVQ FY25	CUBEXTUB FY26	CENTEXT FY26	EUROBOND FY26	Peer Average
Valuation — at last close
P/E	19.22×	38.14×	◆ 12.82×	12.91×	21.29× -10%
P/B	◆ 0.80×	3.42×	1.70×	2.14×	2.42× -67%
EV/EBITDA	6.45×	49.22×	◆ 6.18×	8.95×	21.45× -70%
Market Cap	₹80.9 Cr	₹285 Cr	₹141 Cr	₹343 Cr	₹256 Cr -68%
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)	—	12.60%	◆ 32.85%	—	22.73%
Net Income YoY (latest Q)	—	◆ 161.86%	59.75%	—	110.81%
Profitability
EBITDA Margin	8.32%	2.29%	6.63%	◆ 10.91%	6.61% +26%
Net Income Margin	5.09%	2.59%	2.29%	◆ 5.28%	3.39% +50%
Return on Common Equity	4.24%	9.37%	13.23%	◆ 18.11%	13.57% -69%
Return on Capital Employed	1.72%	6.20%	◆ 29.27%	26.84%	20.77% -92%
Return on Assets	3.64%	4.29%	6.12%	◆ 7.62%	6.01% -39%
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×	2.52× +153%
Scale — latest FY
Revenue / Total Income	₹82.6 Cr	₹288 Cr	₹479 Cr	₹503 Cr	₹423 Cr -80%
Net Income	₹4.2 Cr	₹7.5 Cr	₹11 Cr	₹26.6 Cr	₹15 Cr -72%
Total Assets	₹117 Cr	₹208 Cr	₹187 Cr	₹388 Cr	₹261 Cr -55%
EPS	₹6.84	₹5.21	₹1.37	₹10.84	₹5.81 +18%
Book Value per Share	₹163.52	₹58.18	₹10.36	₹65.34	₹44.63 +266%

◆ best value in the comp set per metric · Δ = subject vs average of the other companies.

« ‹ › »Latest: FY25 · StandaloneFA 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 ✓ 85%.