In ₹ Crore except Per Share Latest Annual	GROBTEA FY26	TOTAL FY26	TEMBO FY26	VAISHALI FY26	Peer Average
Valuation — at last close
P/E	16.67×	14.11×	◆ 0.93×	21.47×	12.17× +37%
P/B	1.03×	1.21×	◆ 0.21×	0.65×	0.69× +49%
EV/EBITDA	20.35×	7.75×	◆ 2.53×	15.05×	8.44× +141%
Market Cap	₹95.9 Cr	₹110 Cr	₹95.3 Cr	₹44.8 Cr	₹83.3 Cr +15%
Growth
Revenue CAGR 3Y	3.80%	1.74%	◆ 63.42%	—	32.58% -88%
Revenue CAGR 5Y	0.73%	14.57%	◆ 59.59%	—	37.08% -98%
Net Income CAGR 3Y	111.94%	14.52%	◆ 156.94%	—	85.73% +31%
Revenue YoY (latest Q)	28.03%	◆ 31.29%	21.86%	—	26.57% +5%
Net Income YoY (latest Q)	◆ 141.41%	40.45%	61.25%	—	50.85% +178%
Profitability
EBITDA Margin	6.25%	2.40%	◆ 13.07%	3.78%	6.42% -3%
Net Income Margin	5.03%	1.27%	◆ 9.01%	3.83%	4.70% +7%
Return on Common Equity	6.37%	8.96%	◆ 27.53%	6.21%	14.23% -55%
Return on Capital Employed	2.46%	11.36%	◆ 27.36%	4.85%	14.52% -83%
Return on Assets	4.01%	4.32%	◆ 10.45%	3.57%	6.11% -34%
Credit & Quality
Total Debt/Equity	0.57×	0.42×	0.77×	◆ 0.27×	0.49× +17%
Interest Coverage	1.64×	2.79×	◆ 5.43×	1.79×	3.34× -51%
Scale — latest FY
Revenue / Total Income	₹114 Cr	₹622 Cr	₹1,090 Cr	₹109 Cr	₹607 Cr -81%
Net Income	₹5.8 Cr	₹7.9 Cr	₹98.2 Cr	₹4.2 Cr	₹36.8 Cr -84%
Total Assets	₹163 Cr	₹191 Cr	₹1,306 Cr	₹123 Cr	₹540 Cr -70%
EPS	₹49.49	₹4.83	₹55.11	₹0.32	₹20.09 +146%
Book Value per Share	₹798.5	₹56.1	₹243.88	₹10.6	₹103.53 +671%

◆ best value in the comp set per metric · Δ = subject vs average of the other companies.

« ‹ › »Latest: FY26 · StandaloneFA 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%.