In ₹ Crore except Per Share Latest Annual | TOTAL FY26 | TEMBO FY26 | VAISHALI FY26 | GROBTEA FY26 | Peer Median | |
|---|---|---|---|---|---|---|
| Valuation — at last close | ||||||
| P/E | 14.56× | ◆ 1.03× | 26.84× | 19.40× | 19.40× -25% | |
| P/B | 1.25× | ◆ 0.21× | 0.81× | 1.20× | 0.81× +55% | |
| EV/EBITDA | 9.69× | ◆ 2.61× | 17.86× | 22.97× | 17.86× -46% | |
| Market Cap | ₹113 Cr | ₹106 Cr | ₹56 Cr | ₹112 Cr | ₹106 Cr +7% | |
| 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% | 6.25% -62% | |
| Net Income Margin | 1.27% | ◆ 9.01% | 3.83% | 5.03% | 5.03% -75% | |
| Return on Common Equity | 8.61% | ◆ 18.57% | 6.03% | 6.20% | 6.20% +39% | |
| Return on Capital Employed | 10.98% | ◆ 18.42% | 4.68% | 2.11% | 4.68% +135% | |
| Return on Assets | 4.12% | ◆ 7.52% | 3.38% | 3.52% | 3.52% +17% | |
| Credit & Quality | ||||||
| Total Debt/Equity | 0.42× | 0.77× | ◆ 0.27× | 0.57× | 0.57× -26% | |
| Interest Coverage | 2.79× | ◆ 5.43× | 1.79× | 1.64× | 1.79× +56% | |
| Scale — latest FY | ||||||
| Revenue / Total Income | ₹622 Cr | ₹1,090 Cr | ₹109 Cr | ₹114 Cr | ₹114 Cr +443% | |
| Net Income | ₹7.9 Cr | ₹98.2 Cr | ₹4.2 Cr | ₹5.8 Cr | ₹5.8 Cr +37% | |
| Total Assets | ₹191 Cr | ₹1,306 Cr | ₹123 Cr | ₹163 Cr | ₹163 Cr +17% | |
| EPS | ₹4.83 | ₹55.11 | ₹0.32 | ₹49.49 | ₹49.49 -90% | |
| Book Value per Share | ₹56.13 | ₹265.21 | ₹10.6 | ₹798.5 | ₹265.21 -79% | |