In ₹ Crore except Per Share Latest Annual	SHRADHA FY26	KOTARISUG FY18	GEEKAYWIRE FY26	LEMERITE FY26	Peer Average
Valuation — at last close
P/E	6.39×	82.54×	8.99×	◆ 4.19×	31.90× -80%
P/B	0.72×	1.37×	0.79×	◆ 0.36×	0.84× -15%
EV/EBITDA	12.33×	10.49×	6.96×	◆ 4.14×	7.20× +71%
Market Cap	₹213 Cr	₹192 Cr	₹135 Cr	₹49.1 Cr	₹125 Cr +70%
Growth
Revenue CAGR 3Y	◆ 8.99%	—	3.35%	—	3.35% +168%
Revenue CAGR 5Y	◆ 147.84%	—	20.96%	—	20.96% +605%
Net Income CAGR 3Y	◆ 27.85%	—	7.22%	—	7.22% +286%
Revenue YoY (latest Q)	-9.54%	—	◆ 3.49%	—	3.49% -373%
Net Income YoY (latest Q)	◆ -19.08%	—	-19.76%	—	-19.76% +3%
Profitability
EBITDA Margin	◆ 22.01%	9.57%	9.04%	3.69%	7.43% +196%
Net Income Margin	◆ 25.47%	0.79%	6.83%	3.23%	3.62% +604%
Return on Common Equity	11.94%	1.21%	◆ 19.03%	9.42%	9.89% +21%
Return on Capital Employed	7.27%	6.61%	◆ 13.62%	8.86%	9.70% -25%
Return on Assets	6.70%	0.60%	◆ 9.44%	4.66%	4.90% +37%
Credit & Quality
Total Debt/Equity	◆ 0.30×	0.74×	0.84×	0.67×	0.75× -60%
Interest Coverage	◆ 6.54×	2.14×	4.24×	1.69×	2.69× +143%
Scale — latest FY
Revenue / Total Income	₹117 Cr	₹290 Cr	₹441 Cr	₹357 Cr	₹363 Cr -68%
Net Income	₹29.8 Cr	₹2.3 Cr	₹30.1 Cr	₹11.6 Cr	₹14.7 Cr +103%
Total Assets	₹489 Cr	₹377 Cr	₹350 Cr	₹259 Cr	₹328 Cr +49%
EPS	₹4.11	₹0.28	₹2.88	₹4.69	₹2.62 +57%
Book Value per Share	₹36.72	₹16.85	₹32.85	₹53.9	₹34.53 +6%

◆ 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%.