In ₹ Crore except Per Share Latest Annual	VADILENT FY26	MLKFOOD FY25	PARAGMILK FY26	VADILALIND FY26	Peer Average
Valuation — at last close
P/E	—	48.06×	◆ 22.15×	35.13×	35.11×
P/B	—	—	◆ 2.43×	6.41×	4.42×
EV/EBITDA	—	—	◆ 13.96×	22.04×	18.00×
Market Cap	—	—	₹3,062 Cr	₹5,450 Cr	₹4,256 Cr
Growth
Revenue CAGR 3Y	9.38%	-6.71%	9.69%	◆ 12.42%	5.13% +83%
Revenue CAGR 5Y	◆ 29.05%	—	15.69%	26.51%	21.10% +38%
Net Income CAGR 3Y	19.34%	—	◆ 36.37%	17.22%	26.79% -28%
Revenue YoY (latest Q)	—	—	10.93%	◆ 35.53%	23.23%
Net Income YoY (latest Q)	—	—	-20.05%	◆ 64.03%	21.99%
Profitability
EBITDA Margin	3.02%	5.28%	6.73%	◆ 16.55%	9.52% -68%
Net Income Margin	0.86%	—	3.54%	◆ 10.32%	6.93% -88%
Return on Common Equity	◆ 37.75%	—	11.84%	22.01%	16.93% +123%
Return on Capital Employed	◆ 24.80%	6.28%	13.17%	20.51%	13.32% +86%
Return on Assets	3.32%	—	6.26%	◆ 13.09%	9.68% -66%
Credit & Quality
Total Debt/Equity	1.82×	0.64×	0.43×	◆ 0.11×	0.39× +363%
Interest Coverage	2.04×	1.53×	2.29×	◆ 12.21×	5.34× -62%
Scale — latest FY
Revenue / Total Income	₹1,217 Cr	₹448 Cr	₹3,818 Cr	₹1,503 Cr	₹1,923 Cr -37%
Net Income	₹10.5 Cr	—	₹135 Cr	₹155 Cr	₹145 Cr -93%
Total Assets	₹349 Cr	₹375 Cr	₹2,281 Cr	₹1,273 Cr	₹1,310 Cr -73%
EPS	—	₹1.86	₹11.06	₹215.78	₹76.23
Book Value per Share	—	—	₹100.68	₹1,182.63	₹641.66

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

« ‹ › »Latest: FY26 · 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%.