In ₹ Crore except Per Share Latest Annual	TBZ FY26	SHRINGARMS FY26	MOTISONS FY26	SHANTIGOLD FY26	Peer Average
Valuation — at last close
P/E	21.10×	20.91×	22.94×	◆ 15.64×	19.83× +6%
P/B	5.09×	4.03×	◆ 2.99×	4.00×	3.67× +39%
EV/EBITDA	13.72×	17.54×	17.42×	◆ 12.81×	15.92× -14%
Market Cap	₹4,269 Cr	₹2,732 Cr	₹1,494 Cr	₹2,393 Cr	₹2,206 Cr +93%
Growth
Revenue CAGR 3Y	10.20%	—	—	—	—
Revenue CAGR 5Y	19.00%	—	—	—	—
Net Income CAGR 3Y	71.38%	—	—	—	—
Revenue YoY (latest Q)	2.55%	64.91%	23.30%	◆ 144.69%	77.63% -97%
Net Income YoY (latest Q)	-54.73%	19.27%	37.58%	◆ 104.85%	53.90% -202%
Profitability
EBITDA Margin	11.27%	7.07%	◆ 17.77%	9.86%	11.57% -3%
Net Income Margin	6.32%	5.14%	◆ 13.01%	6.94%	8.36% -24%
Return on Common Equity	◆ 27.06%	17.04%	13.96%	23.42%	18.14% +49%
Return on Capital Employed	◆ 39.00%	22.58%	18.33%	31.07%	23.99% +63%
Return on Assets	10.45%	12.95%	11.79%	◆ 16.36%	13.70% -24%
Credit & Quality
Total Debt/Equity	0.94×	0.26×	◆ 0.08×	0.34×	0.23× +315%
Interest Coverage	4.83×	◆ 20.63×	14.10×	10.52×	15.08× -68%
Scale — latest FY
Revenue / Total Income	₹3,203 Cr	₹2,246 Cr	₹490 Cr	₹2,019 Cr	₹1,585 Cr +102%
Net Income	₹202 Cr	₹115 Cr	₹63.7 Cr	₹140 Cr	₹106 Cr +90%
Total Assets	₹2,102 Cr	₹892 Cr	₹573 Cr	₹856 Cr	₹774 Cr +172%
EPS	₹30.32	₹13.55	₹0.65	₹21.22	₹11.81 +157%
Book Value per Share	₹125.6	₹70.29	₹4.98	₹83	₹52.76 +138%

◆ 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%.