In ₹ Crore except Per Share Latest Annual	SWANCORP FY26	ANURAS FY26	ATUL FY26	SHK FY26	Peer Average
Valuation — at last close
P/E	27.67×	78.33×	◆ 22.35×	26.13×	42.27× -35%
P/B	◆ 1.00×	4.04×	2.43×	1.33×	2.60× -62%
EV/EBITDA	◆ -48.42×	30.78×	13.25×	10.73×	18.26× -365%
Market Cap	₹7,503 Cr	₹13,457 Cr	₹15,150 Cr	₹1,808 Cr	₹10,138 Cr -26%
Growth
Revenue CAGR 3Y	◆ 44.85%	13.87%	4.95%	11.98%	10.27% +337%
Revenue CAGR 5Y	◆ 68.64%	23.88%	10.95%	12.37%	15.73% +336%
Net Income CAGR 3Y	—	0.82%	◆ 10.81%	3.18%	4.94%
Revenue YoY (latest Q)	-16.44%	◆ 34.82%	20.95%	14.09%	23.29% -171%
Net Income YoY (latest Q)	-233.33%	5.69%	-12.97%	◆ 77.81%	23.51% -1092%
Profitability
EBITDA Margin	-4.66%	◆ 22.19%	16.43%	10.21%	16.28% -129%
Net Income Margin	6.21%	9.39%	◆ 10.99%	2.92%	7.77% -20%
Return on Common Equity	3.68%	5.50%	◆ 11.47%	5.26%	7.41% -50%
Return on Capital Employed	-3.00%	8.69%	◆ 10.99%	7.40%	9.03% -133%
Return on Assets	1.98%	3.35%	◆ 9.25%	2.47%	5.02% -61%
Credit & Quality
Total Debt/Equity	0.23×	0.39×	◆ 0.03×	0.62×	0.35× -34%
Interest Coverage	-4.03×	2.59×	◆ 40.66×	2.21×	15.15× -127%
Scale — latest FY
Revenue / Total Income	₹4,371 Cr	₹2,365 Cr	₹6,274 Cr	₹2,368 Cr	₹3,669 Cr +19%
Net Income	₹271 Cr	₹222 Cr	₹689 Cr	₹69.2 Cr	₹327 Cr -17%
Total Assets	₹13,853 Cr	₹8,013 Cr	₹7,900 Cr	₹2,913 Cr	₹6,275 Cr +121%
EPS	₹8.65	₹15.09	₹230.25	₹5	₹83.45 -90%
Book Value per Share	₹240.43	₹292.82	₹2,113.44	₹98.39	₹834.88 -71%

◆ 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%.