In ₹ Crore except Per Share Latest Annual	SWARAJ FY26	GKWLIMITED FY26	MMP FY26	LGHL FY25	Peer Average
Valuation — at last close
P/E	◆ 14.55×	—	37.63×	47.12×	42.38× -66%
P/B	2.70×	◆ 0.35×	3.50×	0.77×	1.54× +75%
EV/EBITDA	11.07×	1886.04×	21.35×	◆ 6.70×	638.03× -98%
Market Cap	₹918 Cr	₹921 Cr	₹1,213 Cr	₹49.8 Cr	₹728 Cr +26%
Growth
Revenue CAGR 3Y	—	◆ 16.44%	15.25%	—	15.85%
Revenue CAGR 5Y	—	-3.87%	◆ 28.99%	—	12.56%
Net Income CAGR 3Y	—	—	13.30%	—	13.30%
Revenue YoY (latest Q)	—	2.18%	◆ 26.90%	—	14.54%
Net Income YoY (latest Q)	—	-21.95%	◆ 353.15%	—	165.60%
Profitability
EBITDA Margin	19.34%	1.05%	7.88%	◆ 25.57%	11.50% +68%
Net Income Margin	9.31%	-7.19%	3.76%	◆ 12.02%	2.86% +225%
Return on Common Equity	◆ 21.74%	-0.09%	9.26%	16.24%	8.47% +157%
Return on Capital Employed	◆ 19.48%	-0.11%	13.58%	16.44%	9.97% +95%
Return on Assets	◆ 7.51%	-0.07%	5.28%	5.84%	3.68% +104%
Credit & Quality
Total Debt/Equity	0.96×	◆ 0.00×	0.53×	1.57×	0.70× +37%
Interest Coverage	2.93×	-0.41×	◆ 4.02×	2.59×	2.07× +42%
Scale — latest FY
Revenue / Total Income	₹577 Cr	₹32.1 Cr	₹824 Cr	₹87.8 Cr	₹315 Cr +83%
Net Income	₹53.7 Cr	−₹2.3 Cr	₹31 Cr	₹10.6 Cr	₹13.1 Cr +310%
Total Assets	₹858 Cr	₹3,232 Cr	₹625 Cr	₹181 Cr	₹1,346 Cr -36%
EPS	₹23.99	₹-3.87	₹12.21	₹5.06	₹4.47 +437%
Book Value per Share	₹129.27	₹4,391.46	₹131.24	₹311.53	₹1,611.41 -92%

◆ 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%.