In ₹ Crore except Per Share Latest Annual | TBZ FY26 | SHRINGARMS FY26 | MOTISONS FY26 | SHANTIGOLD FY26 | Peer Median | |
|---|---|---|---|---|---|---|
| Valuation — at last close | ||||||
| P/E | 16.53× | 15.95× | 24.63× | ◆ 12.24× | 15.95× +4% | |
| P/B | 3.99× | ◆ 3.07× | 3.21× | 3.13× | 3.13× +28% | |
| EV/EBITDA | 11.37× | 14.09× | 18.69× | ◆ 10.43× | 14.09× -19% | |
| Market Cap | ₹3,345 Cr | ₹2,084 Cr | ₹1,604 Cr | ₹1,872 Cr | ₹1,872 Cr +79% | |
| Growth | ||||||
| Revenue CAGR 3Y | 10.20% | — | — | — | — | |
| Revenue CAGR 5Y | 19.00% | — | — | — | — | |
| Net Income CAGR 3Y | 71.38% | — | — | — | — | |
| Revenue YoY (latest Q) | 34.77% | 64.91% | 23.30% | ◆ 144.69% | 64.91% -46% | |
| Net Income YoY (latest Q) | 50.76% | 19.27% | 37.58% | ◆ 104.85% | 37.58% +35% | |
| Profitability | ||||||
| EBITDA Margin | 11.27% | 7.07% | ◆ 17.77% | 9.86% | 9.86% +14% | |
| Net Income Margin | 6.32% | 5.14% | ◆ 13.01% | 6.94% | 6.94% -9% | |
| Return on Common Equity | ◆ 24.14% | 17.04% | 12.77% | 23.42% | 17.04% +42% | |
| Return on Capital Employed | ◆ 34.82% | 22.58% | 16.77% | 31.07% | 22.58% +54% | |
| Return on Assets | 9.62% | 12.95% | 11.13% | ◆ 16.36% | 12.95% -26% | |
| Credit & Quality | ||||||
| Total Debt/Equity | 0.94× | 0.26× | ◆ 0.08× | 0.34× | 0.26× +262% | |
| Interest Coverage | 4.83× | ◆ 20.63× | 14.10× | 10.52× | 14.10× -66% | |
| Scale — latest FY | ||||||
| Revenue / Total Income | ₹3,203 Cr | ₹2,246 Cr | ₹490 Cr | ₹2,019 Cr | ₹2,019 Cr +59% | |
| Net Income | ₹202 Cr | ₹115 Cr | ₹63.7 Cr | ₹140 Cr | ₹115 Cr +75% | |
| Total Assets | ₹2,102 Cr | ₹892 Cr | ₹573 Cr | ₹856 Cr | ₹856 Cr +145% | |
| EPS | ₹30.32 | ₹13.55 | ₹0.65 | ₹21.22 | ₹13.55 +124% | |
| Book Value per Share | ₹125.6 | ₹70.29 | ₹4.98 | ₹83 | ₹70.29 +79% | |