In ₹ Crore except Per Share Latest Annual	OSWALSEEDS FY26	VAISHALI FY26	TEMBO FY26	TOTAL FY26	Peer Average
Valuation — at last close
P/E	13.81×	21.31×	◆ 0.96×	14.29×	12.19× +13%
P/B	1.96×	0.64×	◆ 0.22×	1.23×	0.70× +181%
EV/EBITDA	11.04×	14.97×	◆ 2.55×	7.84×	8.45× +31%
Market Cap	₹99.8 Cr	₹44.5 Cr	₹98.3 Cr	₹111 Cr	₹84.7 Cr +18%
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%	6.42% -9%
Net Income Margin	2.91%	3.83%	◆ 9.01%	1.27%	4.70% -38%
Return on Common Equity	15.24%	6.21%	◆ 27.53%	8.96%	14.23% +7%
Return on Capital Employed	◆ 27.78%	4.85%	27.36%	11.36%	14.52% +91%
Return on Assets	5.88%	3.57%	◆ 10.45%	4.32%	6.11% -4%
Credit & Quality
Total Debt/Equity	1.21×	◆ 0.27×	0.77×	0.42×	0.49× +149%
Interest Coverage	3.01×	1.79×	◆ 5.43×	2.79×	3.34× -10%
Scale — latest FY
Revenue / Total Income	₹248 Cr	₹109 Cr	₹1,090 Cr	₹622 Cr	₹607 Cr -59%
Net Income	₹7.2 Cr	₹4.2 Cr	₹98.2 Cr	₹7.9 Cr	₹36.8 Cr -80%
Total Assets	₹141 Cr	₹123 Cr	₹1,306 Cr	₹191 Cr	₹540 Cr -74%
EPS	₹0.79	₹0.32	₹55.11	₹4.83	₹20.09 -96%
Book Value per Share	₹5.58	₹10.6	₹243.88	₹56.1	₹103.53 -95%

◆ 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%.