In ₹ Crore except Per Share Latest Annual	UPHOT FY21	BENARAS FY26	GRAVISSHO FY18	MCCHRLS-B FY24	Peer Average
Valuation — at last close
P/B	9.03×	—	◆ 0.63×	—	0.63× +1329%
EV/EBITDA	◆ -117.29×	—	23.10×	—	23.10× -608%
Market Cap	₹811 Cr	—	₹136 Cr	—	₹136 Cr +495%
Growth
Revenue CAGR 3Y	—	14.24%	—	—	14.24%
Revenue CAGR 5Y	—	41.84%	—	—	41.84%
Net Income CAGR 3Y	—	22.75%	—	—	22.75%
Profitability
EBITDA Margin	-20.16%	◆ 42.85%	13.50%	-78.03%	-7.23% -179%
Net Income Margin	-23.36%	◆ 31.08%	-1.50%	-356.12%	-108.85% +79%
Return on Common Equity	-8.22%	◆ 22.44%	-0.33%	-8.93%	4.39% -287%
Return on Capital Employed	—	—	◆ 0.27%	-0.96%	-0.34%
Return on Assets	-6.45%	◆ 19.12%	-0.27%	-3.54%	5.10% -226%
Credit & Quality
Total Debt/Equity	—	◆ 0.00×	0.06×	1.90×	0.65×
Interest Coverage	-283.60×	◆ 136.03×	0.40×	-0.15×	45.43× -724%
Scale — latest FY
Revenue / Total Income	₹32.9 Cr	₹139 Cr	₹47.2 Cr	₹11.4 Cr	₹65.9 Cr -50%
Net Income	−₹7.7 Cr	₹43.2 Cr	−₹0.7 Cr	−₹40.5 Cr	₹0.7 Cr -1255%
Total Assets	₹110 Cr	₹257 Cr	₹262 Cr	₹1,274 Cr	₹598 Cr -82%
EPS	₹-14.22	—	₹-0.15	—	₹-0.15 -9380%
Book Value per Share	₹166.39	—	₹45.73	—	₹45.73 +264%

◆ best value in the comp set per metric · Δ = subject vs average of the other companies.

« ‹ › »Latest: FY21 · StandaloneFA 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 ✓ 85%.