In ₹ Crore except Per Share Latest Annual	VADILALIND FY26	DODLA FY26	KWIL FY26	PARAGMILK FY26	Peer Average
Valuation — at last close
P/E	35.13×	◆ 21.82×	—	22.15×	21.98× +60%
P/B	6.41×	3.48×	12.50×	◆ 2.43×	6.14× +4%
EV/EBITDA	22.04×	17.16×	◆ -76.75×	13.96×	-15.21× +245%
Market Cap	₹5,450 Cr	₹5,826 Cr	₹8,399 Cr	₹3,062 Cr	₹5,762 Cr -5%
Growth
Revenue CAGR 3Y	12.42%	◆ 13.63%	—	9.69%	11.66% +7%
Revenue CAGR 5Y	◆ 26.51%	16.24%	—	15.69%	15.96% +66%
Net Income CAGR 3Y	17.22%	29.73%	—	◆ 36.37%	33.05% -48%
Revenue YoY (latest Q)	◆ 35.53%	17.39%	—	10.93%	14.16% +151%
Net Income YoY (latest Q)	◆ 64.03%	-44.28%	—	-20.05%	-32.16% +299%
Profitability
EBITDA Margin	◆ 16.55%	7.48%	-4.89%	6.73%	3.11% +433%
Net Income Margin	◆ 10.32%	6.47%	-16.43%	3.54%	-2.14% +582%
Return on Common Equity	◆ 22.01%	17.34%	-54.86%	11.84%	-8.56% +357%
Return on Capital Employed	◆ 20.51%	13.86%	-24.84%	13.17%	0.73% +2710%
Return on Assets	13.09%	◆ 13.95%	-20.09%	6.26%	0.04% +32625%
Credit & Quality
Total Debt/Equity	0.11×	◆ 0.02×	0.07×	0.43×	0.17× -37%
Interest Coverage	12.21×	◆ 67.62×	-9.50×	2.29×	20.14× -39%
Scale — latest FY
Revenue / Total Income	₹1,503 Cr	₹4,125 Cr	₹2,245 Cr	₹3,818 Cr	₹3,396 Cr -56%
Net Income	₹155 Cr	₹267 Cr	−₹369 Cr	₹135 Cr	₹11.1 Cr +1300%
Total Assets	₹1,273 Cr	₹2,096 Cr	₹1,836 Cr	₹2,281 Cr	₹2,071 Cr -39%
EPS	₹215.78	₹44.26	₹-1.57	₹11.06	₹17.92 +1104%
Book Value per Share	₹1,182.63	₹277.5	₹2.86	₹100.68	₹127.01 +831%

◆ 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%.