Comp Set THERMAX BHEL× TRITURBINE× AIAENG× + APARINDS + ESCORTS + HONAUT + PREMIERENE + KEI + COCHINSHIP + BDL + ASTRAL + WAAREEENER
In ₹ Crore except Per Share
Latest Annual
THERMAX
FY26
BHEL
FY26
TRITURBINE
FY26
AIAENG
FY26
Peer
Average
Valuation — at last close P/E 49.93× 87.38× 42.69× ◆ 26.72×52.27× -4% P/B 6.48× 5.35× 10.33× ◆ 4.23×6.64× -2% EV/EBITDA 34.90× 58.19× 31.87× ◆ 23.54×37.87× -8% Market Cap ₹35,970 Cr ₹1.40L Cr ₹14,933 Cr ₹33,945 Cr ₹62,947 Cr -43% Growth Revenue CAGR 3Y 9.75% 13.08% ◆ 20.47%-3.44% 10.04% -3% Revenue CAGR 5Y 17.42% 14.31% ◆ 25.43%8.93% 16.22% +7% Net Income CAGR 3Y 16.91% ◆ 49.66%21.90% 6.30% 25.95% -35% Revenue YoY (latest Q) 7.09% ◆ 23.81%19.23% 12.42% 18.49% -62% Net Income YoY (latest Q) -85.61% ◆ 118.98%-20.65% -1.37% 32.32% -365% Profitability EBITDA Margin 9.60% 6.93% 20.65% ◆ 28.42%18.67% -49% Net Income Margin 6.74% 4.74% 16.02% ◆ 28.71%16.49% -59% Return on Common Equity 13.74% 6.29% ◆ 26.27%16.99% 16.52% -17% Return on Capital Employed 11.81% 4.84% ◆ 30.12%15.04% 16.67% -29% Return on Assets 5.69% 2.22% 15.47% ◆ 15.50%11.06% -49% Credit & Quality Total Debt/Equity 0.41× 0.31× ◆ 0.00×0.00× 0.10× +297% Interest Coverage 5.89× 2.68× ◆ 160.08×31.33× 64.70× -91% Scale — latest FY Revenue / Total Income ₹10,694 Cr ₹33,782 Cr ₹2,181 Cr ₹4,420 Cr ₹13,461 Cr -21% Net Income ₹720 Cr ₹1,600 Cr ₹349 Cr ₹1,269 Cr ₹1,073 Cr -33% Total Assets ₹13,282 Cr ₹76,186 Cr ₹2,497 Cr ₹8,538 Cr ₹29,073 Cr -54% EPS ₹63.95 ₹4.6 ₹11 ₹136.11 ₹50.57 +26% Book Value per Share ₹492.67 ₹75.09 ₹45.47 ₹859.98 ₹326.85 +51%
◆ best value in the comp set per metric · Δ = subject vs average of the other companies.
« ‹ › » Latest: FY26 · Consolidated CHART » ALPHA AI » COMP » FA 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% .
