In ₹ Crore except Per Share Latest Annual	TEMBO FY26	TOTAL FY26	VAISHALI FY26	GROBTEA FY26	Peer Average
Valuation — at last close
P/E	◆ 0.96×	14.29×	21.31×	17.18×	17.59× -95%
P/B	◆ 0.22×	1.23×	0.64×	1.06×	0.98× -78%
EV/EBITDA	◆ 2.55×	7.84×	14.97×	20.76×	14.52× -82%
Market Cap	₹98.3 Cr	₹111 Cr	₹44.5 Cr	₹98.8 Cr	₹84.9 Cr +16%
Growth
Revenue CAGR 3Y	◆ 63.42%	1.74%	—	3.80%	2.77% +2190%
Revenue CAGR 5Y	◆ 59.59%	14.57%	—	0.73%	7.65% +679%
Net Income CAGR 3Y	◆ 156.94%	14.52%	—	111.94%	63.23% +148%
Revenue YoY (latest Q)	21.86%	◆ 31.29%	—	28.03%	29.66% -26%
Net Income YoY (latest Q)	61.25%	40.45%	—	◆ 141.41%	90.93% -33%
Profitability
EBITDA Margin	◆ 13.07%	2.40%	3.78%	6.25%	4.14% +215%
Net Income Margin	◆ 9.01%	1.27%	3.83%	5.03%	3.38% +167%
Return on Common Equity	◆ 27.53%	8.96%	6.21%	6.37%	7.18% +283%
Return on Capital Employed	◆ 27.36%	11.36%	4.85%	2.46%	6.22% +340%
Return on Assets	◆ 10.45%	4.32%	3.57%	4.01%	3.97% +163%
Credit & Quality
Total Debt/Equity	0.77×	0.42×	◆ 0.27×	0.57×	0.42× +83%
Interest Coverage	◆ 5.43×	2.79×	1.79×	1.64×	2.07× +162%
Scale — latest FY
Revenue / Total Income	₹1,090 Cr	₹622 Cr	₹109 Cr	₹114 Cr	₹282 Cr +287%
Net Income	₹98.2 Cr	₹7.9 Cr	₹4.2 Cr	₹5.8 Cr	₹5.9 Cr +1557%
Total Assets	₹1,306 Cr	₹191 Cr	₹123 Cr	₹163 Cr	₹159 Cr +720%
EPS	₹55.11	₹4.83	₹0.32	₹49.49	₹18.21 +203%
Book Value per Share	₹243.88	₹56.1	₹10.6	₹798.5	₹288.4 -15%

◆ 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%.