In ₹ Crore except Per Share Latest Annual	VAISHALI FY26	TEMBO FY26	TOTAL FY26	OSWALSEEDS FY26	Peer Average
Valuation — at last close
P/E	21.47×	◆ 0.93×	14.11×	13.92×	9.66× +122%
P/B	0.65×	◆ 0.21×	1.21×	1.97×	1.13× -43%
EV/EBITDA	15.05×	◆ 2.53×	7.75×	11.09×	7.12× +111%
Market Cap	₹44.8 Cr	₹95.3 Cr	₹110 Cr	₹101 Cr	₹102 Cr -56%
Growth
Revenue CAGR 3Y	—	◆ 63.42%	1.74%	-3.04%	20.71%
Revenue CAGR 5Y	—	◆ 59.59%	14.57%	—	37.08%
Net Income CAGR 3Y	—	◆ 156.94%	14.52%	8.17%	59.88%
Revenue YoY (latest Q)	—	21.86%	◆ 31.29%	19.54%	24.23%
Net Income YoY (latest Q)	—	61.25%	40.45%	◆ 68.59%	56.76%
Profitability
EBITDA Margin	3.78%	◆ 13.07%	2.40%	5.85%	7.11% -47%
Net Income Margin	3.83%	◆ 9.01%	1.27%	2.91%	4.40% -13%
Return on Common Equity	6.21%	◆ 27.53%	8.96%	15.24%	17.24% -64%
Return on Capital Employed	4.85%	27.36%	11.36%	◆ 27.78%	22.17% -78%
Return on Assets	3.57%	◆ 10.45%	4.32%	5.88%	6.88% -48%
Credit & Quality
Total Debt/Equity	◆ 0.27×	0.77×	0.42×	1.21×	0.80× -66%
Interest Coverage	1.79×	◆ 5.43×	2.79×	3.01×	3.74× -52%
Scale — latest FY
Revenue / Total Income	₹109 Cr	₹1,090 Cr	₹622 Cr	₹248 Cr	₹653 Cr -83%
Net Income	₹4.2 Cr	₹98.2 Cr	₹7.9 Cr	₹7.2 Cr	₹37.8 Cr -89%
Total Assets	₹123 Cr	₹1,306 Cr	₹191 Cr	₹141 Cr	₹546 Cr -77%
EPS	₹0.32	₹55.11	₹4.83	₹0.79	₹20.24 -98%
Book Value per Share	₹10.6	₹243.88	₹56.1	₹5.58	₹101.85 -90%

◆ 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%.