In ₹ Crore except Per Share Latest Annual	TOTAL FY26	TEMBO FY26	VAISHALI FY26	GROBTEA FY26	Peer Average
Valuation — at last close
P/E	14.29×	◆ 0.96×	21.31×	17.18×	13.15× +9%
P/B	1.23×	◆ 0.22×	0.64×	1.06×	0.64× +92%
EV/EBITDA	7.84×	◆ 2.55×	14.97×	20.76×	12.76× -39%
Market Cap	₹111 Cr	₹98.3 Cr	₹44.5 Cr	₹98.8 Cr	₹80.5 Cr +38%
Growth
Revenue CAGR 3Y	1.74%	◆ 63.42%	—	3.80%	33.61% -95%
Revenue CAGR 5Y	14.57%	◆ 59.59%	—	0.73%	30.16% -52%
Net Income CAGR 3Y	14.52%	◆ 156.94%	—	111.94%	134.44% -89%
Revenue YoY (latest Q)	◆ 31.29%	21.86%	—	28.03%	24.95% +25%
Net Income YoY (latest Q)	40.45%	61.25%	—	◆ 141.41%	101.33% -60%
Profitability
EBITDA Margin	2.40%	◆ 13.07%	3.78%	6.25%	7.70% -69%
Net Income Margin	1.27%	◆ 9.01%	3.83%	5.03%	5.96% -79%
Return on Common Equity	8.96%	◆ 27.53%	6.21%	6.37%	13.37% -33%
Return on Capital Employed	11.36%	◆ 27.36%	4.85%	2.46%	11.56% -2%
Return on Assets	4.32%	◆ 10.45%	3.57%	4.01%	6.01% -28%
Credit & Quality
Total Debt/Equity	0.42×	0.77×	◆ 0.27×	0.57×	0.54× -22%
Interest Coverage	2.79×	◆ 5.43×	1.79×	1.64×	2.95× -6%
Scale — latest FY
Revenue / Total Income	₹622 Cr	₹1,090 Cr	₹109 Cr	₹114 Cr	₹438 Cr +42%
Net Income	₹7.9 Cr	₹98.2 Cr	₹4.2 Cr	₹5.8 Cr	₹36 Cr -78%
Total Assets	₹191 Cr	₹1,306 Cr	₹123 Cr	₹163 Cr	₹531 Cr -64%
EPS	₹4.83	₹55.11	₹0.32	₹49.49	₹34.97 -86%
Book Value per Share	₹56.1	₹243.88	₹10.6	₹798.5	₹350.99 -84%

◆ 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%.