In ₹ Crore except Per Share Latest Annual | OSWALSEEDS FY26 | VAISHALI FY26 | TEMBO FY26 | TOTAL FY26 | Peer Median | |
|---|---|---|---|---|---|---|
| Valuation — at last close | ||||||
| P/E | 18.53× | 26.84× | ◆ 1.03× | 14.56× | 14.56× +27% | |
| P/B | 2.62× | 0.81× | ◆ 0.21× | 1.25× | 0.81× +224% | |
| EV/EBITDA | 13.39× | 17.86× | ◆ 2.61× | 9.69× | 9.69× +38% | |
| Market Cap | ₹134 Cr | ₹56 Cr | ₹106 Cr | ₹113 Cr | ₹106 Cr +27% | |
| Growth | ||||||
| Revenue CAGR 3Y | -3.04% | — | ◆ 63.42% | 1.74% | 32.58% -109% | |
| Revenue CAGR 5Y | — | — | ◆ 59.59% | 14.57% | 37.08% | |
| Net Income CAGR 3Y | 8.17% | — | ◆ 156.94% | 14.52% | 85.73% -90% | |
| Revenue YoY (latest Q) | 19.54% | — | 21.86% | ◆ 31.29% | 26.57% -26% | |
| Net Income YoY (latest Q) | ◆ 68.59% | — | 61.25% | 40.45% | 50.85% +35% | |
| Profitability | ||||||
| EBITDA Margin | 5.85% | 3.78% | ◆ 13.07% | 2.40% | 3.78% +55% | |
| Net Income Margin | 2.91% | 3.83% | ◆ 9.01% | 1.27% | 3.83% -24% | |
| Return on Common Equity | 14.15% | 6.03% | ◆ 18.57% | 8.61% | 8.61% +64% | |
| Return on Capital Employed | ◆ 25.82% | 4.68% | 18.42% | 10.98% | 10.98% +135% | |
| Return on Assets | 5.14% | 3.38% | ◆ 7.52% | 4.12% | 4.12% +25% | |
| Credit & Quality | ||||||
| Total Debt/Equity | 1.21× | ◆ 0.27× | 0.77× | 0.42× | 0.42× +188% | |
| Interest Coverage | 3.01× | 1.79× | ◆ 5.43× | 2.79× | 2.79× +8% | |
| Scale — latest FY | ||||||
| Revenue / Total Income | ₹248 Cr | ₹109 Cr | ₹1,090 Cr | ₹622 Cr | ₹622 Cr -60% | |
| Net Income | ₹7.2 Cr | ₹4.2 Cr | ₹98.2 Cr | ₹7.9 Cr | ₹7.9 Cr -8% | |
| Total Assets | ₹141 Cr | ₹123 Cr | ₹1,306 Cr | ₹191 Cr | ₹191 Cr -27% | |
| EPS | ₹0.79 | ₹0.32 | ₹55.11 | ₹4.83 | ₹4.83 -84% | |
| Book Value per Share | ₹5.58 | ₹10.6 | ₹265.21 | ₹56.13 | ₹56.13 -90% | |