In ₹ Crore except Per Share Latest Annual	THOMASCOOK FY26	V2RETAIL FY26	VMART FY26	SMARTWORKS FY26	Peer Average
Valuation — at last close
P/E	◆ 18.80×	33.78×	63.05×	510.00×	202.28× -91%
P/B	◆ 1.63×	6.25×	6.21×	10.43×	7.63× -79%
EV/EBITDA	7.12×	12.93×	11.63×	◆ 4.77×	9.77× -27%
Market Cap	₹4,156 Cr	₹5,641 Cr	₹5,907 Cr	₹5,536 Cr	₹5,695 Cr -27%
Growth
Revenue CAGR 3Y	18.49%	◆ 54.05%	15.41%	—	34.73% -47%
Revenue CAGR 5Y	◆ 60.24%	41.61%	—	—	41.61% +45%
Net Income CAGR 3Y	177.04%	—	—	—	—
Revenue YoY (latest Q)	-13.13%	◆ 57.73%	23.00%	39.22%	39.98% -133%
Net Income YoY (latest Q)	-13.40%	69.69%	40.51%	◆ 916.85%	342.35% -104%
Profitability
EBITDA Margin	5.09%	14.85%	13.55%	◆ 64.32%	30.91% -84%
Net Income Margin	2.63%	◆ 5.28%	3.27%	0.59%	3.05% -14%
Return on Common Equity	9.11%	◆ 25.96%	14.08%	1.98%	14.01% -35%
Return on Capital Employed	7.95%	◆ 21.20%	15.18%	6.43%	14.27% -44%
Return on Assets	2.94%	◆ 8.00%	4.75%	0.16%	4.30% -32%
Credit & Quality
Total Debt/Equity	◆ 0.11×	0.28×	0.11×	0.39×	0.26× -58%
Interest Coverage	2.83×	2.82×	◆ 2.87×	0.89×	2.19× +29%
Scale — latest FY
Revenue / Total Income	₹8,398 Cr	₹3,067 Cr	₹3,789 Cr	₹1,796 Cr	₹2,884 Cr +191%
Net Income	₹220 Cr	₹162 Cr	₹124 Cr	₹10.5 Cr	₹98.9 Cr +123%
Total Assets	₹7,899 Cr	₹2,422 Cr	₹2,780 Cr	₹6,464 Cr	₹3,889 Cr +103%
EPS	₹4.7	₹4.58	₹11.79	₹0.95	₹5.77 -19%
Book Value per Share	₹54.13	₹24.75	₹119.7	₹46.44	₹63.63 -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%.