In ₹ Crore except Per Share Latest Annual | GROBTEA FY26 | TOTAL FY26 | TEMBO FY26 | VAISHALI FY26 | Peer Median | |
|---|---|---|---|---|---|---|
| Valuation — at last close | ||||||
| P/E | 19.40× | 14.56× | ◆ 1.03× | 26.84× | 14.56× +33% | |
| P/B | 1.20× | 1.25× | ◆ 0.21× | 0.81× | 0.81× +48% | |
| EV/EBITDA | 22.97× | 9.69× | ◆ 2.61× | 17.86× | 9.69× +137% | |
| Market Cap | ₹112 Cr | ₹113 Cr | ₹106 Cr | ₹56 Cr | ₹106 Cr +6% | |
| 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% | 3.78% +65% | |
| Net Income Margin | 5.03% | 1.27% | ◆ 9.01% | 3.83% | 3.83% +31% | |
| Return on Common Equity | 6.20% | 8.61% | ◆ 18.57% | 6.03% | 8.61% -28% | |
| Return on Capital Employed | 2.11% | 10.98% | ◆ 18.42% | 4.68% | 10.98% -81% | |
| Return on Assets | 3.52% | 4.12% | ◆ 7.52% | 3.38% | 4.12% -15% | |
| Credit & Quality | ||||||
| Total Debt/Equity | 0.57× | 0.42× | 0.77× | ◆ 0.27× | 0.42× +36% | |
| Interest Coverage | 1.64× | 2.79× | ◆ 5.43× | 1.79× | 2.79× -41% | |
| Scale — latest FY | ||||||
| Revenue / Total Income | ₹114 Cr | ₹622 Cr | ₹1,090 Cr | ₹109 Cr | ₹622 Cr -82% | |
| Net Income | ₹5.8 Cr | ₹7.9 Cr | ₹98.2 Cr | ₹4.2 Cr | ₹7.9 Cr -27% | |
| Total Assets | ₹163 Cr | ₹191 Cr | ₹1,306 Cr | ₹123 Cr | ₹191 Cr -15% | |
| EPS | ₹49.49 | ₹4.83 | ₹55.11 | ₹0.32 | ₹4.83 +925% | |
| Book Value per Share | ₹798.5 | ₹56.13 | ₹265.21 | ₹10.6 | ₹56.13 +1323% | |