In ₹ Crore except Per Share Latest Annual | THOMASCOOK FY26 | V2RETAIL FY26 | VMART FY24 | SMARTWORKS FY26 | Peer Median | |
|---|---|---|---|---|---|---|
| Valuation — at last close | ||||||
| P/E | ◆ 23.17× | 47.49× | — | 575.79× | 311.64× -93% | |
| P/B | ◆ 2.03× | 8.79× | — | 11.78× | 10.28× -80% | |
| EV/EBITDA | 9.75× | 17.96× | — | ◆ 5.51× | 11.73× -17% | |
| Market Cap | ₹5,122 Cr | ₹7,931 Cr | — | ₹6,250 Cr | ₹7,091 Cr -28% | |
| Growth | ||||||
| Revenue CAGR 3Y | 18.49% | ◆ 54.05% | — | — | 54.05% -66% | |
| Revenue CAGR 5Y | ◆ 60.24% | 41.61% | — | — | 41.61% +45% | |
| Net Income CAGR 3Y | 177.04% | — | — | — | — | |
| Revenue YoY (latest Q) | -13.13% | ◆ 57.73% | — | 44.05% | 50.89% -126% | |
| Net Income YoY (latest Q) | -13.40% | 69.69% | — | ◆ 413.27% | 241.48% -106% | |
| Profitability | ||||||
| EBITDA Margin | 5.09% | 14.85% | — | ◆ 64.32% | 39.58% -87% | |
| Net Income Margin | 2.63% | ◆ 5.28% | — | 0.59% | 2.94% -10% | |
| Return on Common Equity | 8.67% | ◆ 17.96% | — | 1.98% | 9.97% -13% | |
| Return on Capital Employed | 7.62% | ◆ 18.12% | — | 6.43% | 12.28% -38% | |
| Return on Assets | 2.79% | ◆ 6.69% | — | 0.16% | 3.43% -19% | |
| Credit & Quality | ||||||
| Total Debt/Equity | ◆ 0.11× | 0.28× | — | 0.39× | 0.34× -67% | |
| Interest Coverage | ◆ 2.83× | 2.82× | — | 0.89× | 1.85× +53% | |
| Scale — latest FY | ||||||
| Revenue / Total Income | ₹8,398 Cr | ₹3,067 Cr | — | ₹1,796 Cr | ₹2,431 Cr +245% | |
| Net Income | ₹220 Cr | ₹162 Cr | — | ₹10.5 Cr | ₹86.3 Cr +155% | |
| Total Assets | ₹7,899 Cr | ₹2,422 Cr | ₹1,390 Cr | ₹6,464 Cr | ₹2,422 Cr +226% | |
| EPS | ₹4.7 | ₹4.58 | — | ₹0.95 | ₹2.77 +70% | |
| Book Value per Share | ₹53.65 | ₹24.75 | — | ₹46.44 | ₹35.6 +51% | |