In ₹ Crore except Per Share Latest Annual | THERMAX FY26 | BHEL FY26 | TRITURBINE FY26 | AIAENG FY26 | Peer Median | |
|---|---|---|---|---|---|---|
| Valuation — at last close | ||||||
| P/E | 56.92× | 93.09× | 51.35× | ◆ 30.34× | 51.35× +11% | |
| P/B | 7.35× | 5.70× | 12.42× | ◆ 4.80× | 5.70× +29% | |
| EV/EBITDA | 40.28× | 66.54× | 39.00× | ◆ 27.20× | 39.00× +3% | |
| Market Cap | ₹41,005 Cr | ₹1.49L Cr | ₹17,964 Cr | ₹38,541 Cr | ₹38,541 Cr +6% | |
| Growth | ||||||
| Revenue CAGR 3Y | 9.75% | 13.08% | ◆ 20.47% | -3.44% | 13.08% -25% | |
| Revenue CAGR 5Y | 17.42% | 14.31% | ◆ 25.43% | 8.93% | 14.31% +22% | |
| Net Income CAGR 3Y | 16.91% | ◆ 49.66% | 21.90% | 6.30% | 21.90% -23% | |
| Revenue YoY (latest Q) | 7.09% | ◆ 40.29% | 19.23% | 12.42% | 19.23% -63% | |
| Net Income YoY (latest Q) | -85.61% | ◆ 182.70% | -20.65% | -1.37% | -1.37% -6149% | |
| Profitability | ||||||
| EBITDA Margin | 9.60% | 6.93% | 20.65% | ◆ 28.42% | 20.65% -54% | |
| Net Income Margin | 6.74% | 4.74% | 16.02% | ◆ 28.71% | 16.02% -58% | |
| Return on Common Equity | 12.91% | 6.12% | ◆ 24.18% | 15.81% | 15.81% -18% | |
| Return on Capital Employed | 10.97% | 4.62% | ◆ 27.91% | 14.00% | 14.00% -22% | |
| Return on Assets | 5.42% | 2.10% | 13.99% | ◆ 14.86% | 13.99% -61% | |
| Credit & Quality | ||||||
| Total Debt/Equity | 0.41× | 0.31× | ◆ 0.00× | 0.00× | 0.00× | |
| Interest Coverage | 5.89× | 2.68× | ◆ 160.08× | 31.33× | 31.33× -81% | |
| Scale — latest FY | ||||||
| Revenue / Total Income | ₹10,694 Cr | ₹33,782 Cr | ₹2,181 Cr | ₹4,420 Cr | ₹4,420 Cr +142% | |
| Net Income | ₹720 Cr | ₹1,600 Cr | ₹349 Cr | ₹1,269 Cr | ₹1,269 Cr -43% | |
| Total Assets | ₹13,282 Cr | ₹76,186 Cr | ₹2,497 Cr | ₹8,538 Cr | ₹8,538 Cr +56% | |
| EPS | ₹63.95 | ₹4.6 | ₹11 | ₹136.11 | ₹11 +481% | |
| Book Value per Share | ₹495.27 | ₹75.09 | ₹45.47 | ₹860.93 | ₹75.09 +560% | |