In ₹ Crore except Per Share Latest Annual	TVSSCS FY26	VRLLOG FY26	TCI FY26	MAHLOG FY26	Peer Average
Valuation — at last close
P/E	43.01×	19.97×	◆ 14.76×	1708.60×	581.11× -93%
P/B	◆ 2.42×	4.14×	2.62×	3.61×	3.46× -30%
EV/EBITDA	◆ 6.81×	7.95×	12.88×	10.58×	10.47× -35%
Market Cap	₹4,918 Cr	₹4,730 Cr	₹6,716 Cr	₹4,238 Cr	₹5,228 Cr -6%
Growth
Revenue CAGR 3Y	—	6.74%	9.14%	◆ 10.92%	8.93%
Revenue CAGR 5Y	—	12.81%	11.90%	◆ 16.48%	13.73%
Net Income CAGR 3Y	—	-9.85%	◆ 12.78%	-24.57%	-7.21%
Revenue YoY (latest Q)	◆ 28.66%	18.07%	15.20%	24.34%	19.20% +49%
Net Income YoY (latest Q)	-68.41%	60.92%	3.00%	◆ 445.33%	169.75% -140%
Profitability
EBITDA Margin	7.11%	◆ 20.19%	10.52%	5.38%	12.03% -41%
Net Income Margin	1.06%	7.35%	◆ 9.35%	0.15%	5.62% -81%
Return on Common Equity	5.96%	◆ 21.27%	19.48%	0.28%	13.68% -56%
Return on Capital Employed	6.67%	◆ 17.75%	14.71%	6.80%	13.09% -49%
Return on Assets	1.81%	9.12%	◆ 14.69%	0.37%	8.06% -78%
Credit & Quality
Total Debt/Equity	0.54×	0.40×	0.08×	◆ 0.04×	0.17× +212%
Interest Coverage	1.34×	4.10×	◆ 17.10×	1.31×	7.50× -82%
Scale — latest FY
Revenue / Total Income	₹11,003 Cr	₹3,221 Cr	₹4,917 Cr	₹6,999 Cr	₹5,046 Cr +118%
Net Income	₹117 Cr	₹237 Cr	₹460 Cr	₹10.6 Cr	₹236 Cr -50%
Total Assets	₹7,200 Cr	₹2,605 Cr	₹3,482 Cr	₹3,108 Cr	₹3,065 Cr +135%
EPS	₹2.59	₹13.54	₹59.49	₹0.25	₹24.43 -89%
Book Value per Share	₹46.06	₹65.3	₹335.41	₹118.4	₹173.04 -73%

◆ 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%.