In ₹ Crore except Per Share Latest Annual	TAKE FY26	VIMTALABS FY24	SUVEN FY26	Peer Average
Valuation — at last close
P/E	◆ 14.95×	28.08×	—	28.08× -47%
P/B	5.27×	◆ 3.60×	11.78×	7.69× -32%
EV/EBITDA	◆ -85.32×	13.20×	-23.30×	-5.05× -1589%
Market Cap	₹164 Cr	₹1,152 Cr	₹6,967 Cr	₹4,060 Cr -96%
Growth
Revenue CAGR 3Y	-34.07%	◆ 14.74%	-19.30%	-2.28% -1394%
Revenue CAGR 5Y	-41.25%	◆ 8.40%	-12.00%	-1.80% -2192%
Net Income CAGR 3Y	—	24.20%	—	24.20%
Revenue YoY (latest Q)	◆ 73981.22%	10.09%	91.02%	50.55% +146238%
Net Income YoY (latest Q)	◆ 216.76%	112.16%	-147.71%	-17.78% +1319%
Profitability
EBITDA Margin	-3.53%	◆ 27.27%	-3998.80%	-1985.77% +100%
Net Income Margin	◆ 20.02%	12.89%	-3884.13%	-1935.62% +101%
Return on Common Equity	◆ 42.11%	13.64%	-78.80%	-32.58% +229%
Return on Capital Employed	-7.46%	◆ 16.16%	-82.30%	-33.07% +77%
Return on Assets	◆ 29.84%	10.76%	-72.78%	-31.01% +196%
Credit & Quality
Total Debt/Equity	◆ 0.00×	0.06×	0.00×	0.03× -100%
Interest Coverage	-5.51×	◆ 24.79×	-1838.51×	-906.86× +99%
Scale — latest FY
Revenue / Total Income	₹54.2 Cr	₹318 Cr	₹7.1 Cr	₹163 Cr -67%
Net Income	₹10.8 Cr	₹41 Cr	−₹276 Cr	−₹118 Cr +109%
Total Assets	₹36.2 Cr	₹400 Cr	₹624 Cr	₹512 Cr -93%
EPS	₹0.74	₹18.51	₹-12.13	₹3.19 -77%
Book Value per Share	₹2.1	₹144.2	₹22.43	₹83.32 -97%

◆ 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%.