In ₹ Crore except Per Share Latest Annual | VADILALIND FY26 | DODLA FY26 | KWIL FY26 | PARAGMILK FY26 | Peer Median | |
|---|---|---|---|---|---|---|
| Valuation — at last close | ||||||
| P/E | 33.23× | 24.69× | — | ◆ 23.91× | 24.30× +37% | |
| P/B | 6.06× | 3.94× | 14.51× | ◆ 2.63× | 3.94× +54% | |
| EV/EBITDA | 20.88× | 20.15× | ◆ -89.07× | 14.96× | 14.96× +40% | |
| Market Cap | ₹5,155 Cr | ₹6,593 Cr | ₹9,753 Cr | ₹3,305 Cr | ₹6,593 Cr -22% | |
| 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) | ◆ 34.42% | 18.98% | — | 10.93% | 14.96% +130% | |
| Net Income YoY (latest Q) | ◆ 95.45% | -35.36% | — | -20.05% | -27.70% +445% | |
| Profitability | ||||||
| EBITDA Margin | ◆ 16.55% | 7.48% | -4.89% | 6.73% | 6.73% +146% | |
| Net Income Margin | ◆ 10.32% | 6.47% | -16.43% | 3.54% | 3.54% +192% | |
| Return on Common Equity | ◆ 20.00% | 15.95% | -54.86% | 10.73% | 10.73% +86% | |
| Return on Capital Employed | ◆ 18.83% | 12.69% | -24.84% | 12.37% | 12.37% +52% | |
| Return on Assets | 12.18% | ◆ 12.74% | -20.09% | 5.92% | 5.92% +106% | |
| Credit & Quality | ||||||
| Total Debt/Equity | 0.11× | ◆ 0.02× | 0.07× | 0.43× | 0.07× +57% | |
| Interest Coverage | 12.21× | ◆ 67.62× | -9.50× | 2.29× | 2.29× +433% | |
| Scale — latest FY | ||||||
| Revenue / Total Income | ₹1,503 Cr | ₹4,125 Cr | ₹2,245 Cr | ₹3,818 Cr | ₹3,818 Cr -61% | |
| Net Income | ₹155 Cr | ₹267 Cr | −₹369 Cr | ₹135 Cr | ₹135 Cr +15% | |
| Total Assets | ₹1,273 Cr | ₹2,096 Cr | ₹1,836 Cr | ₹2,281 Cr | ₹2,096 Cr -39% | |
| EPS | ₹215.78 | ₹44.26 | ₹-1.57 | ₹11.06 | ₹11.06 +1851% | |
| Book Value per Share | ₹1,183.07 | ₹277.5 | ₹2.86 | ₹100.68 | ₹100.68 +1075% | |