In ₹ Crore except Per Share Latest Annual	VAKRANGEE FY26	ONWARDTEC FY26	ADSL FY26	KELLTONTEC FY26	Peer Average
Valuation — at last close
P/E	57.40×	20.57×	17.18×	◆ 6.28×	14.68× +291%
P/B	2.91×	3.58×	1.00×	◆ 0.74×	1.77× +65%
EV/EBITDA	20.90×	11.08×	11.28×	◆ 5.45×	9.27× +125%
Market Cap	₹622 Cr	₹907 Cr	₹612 Cr	₹597 Cr	₹705 Cr -12%
Growth
Revenue CAGR 3Y	8.89%	7.24%	◆ 13.61%	9.88%	10.24% -13%
Revenue CAGR 5Y	-4.11%	◆ 17.74%	—	9.43%	13.58% -130%
Net Income CAGR 3Y	◆ 122.84%	56.88%	72.57%	—	64.72% +90%
Revenue YoY (latest Q)	-10.71%	◆ 22.46%	18.93%	6.82%	16.07% -167%
Net Income YoY (latest Q)	-9.94%	◆ 40.50%	-14.20%	-1.47%	8.28% -220%
Profitability
EBITDA Margin	10.86%	◆ 13.21%	5.81%	11.13%	10.05% +8%
Net Income Margin	4.36%	◆ 8.15%	3.67%	7.53%	6.45% -32%
Return on Common Equity	5.41%	◆ 18.55%	4.74%	13.66%	12.32% -56%
Return on Capital Employed	4.18%	◆ 20.16%	4.96%	16.29%	13.80% -70%
Return on Assets	3.59%	◆ 12.95%	3.58%	9.56%	8.70% -59%
Credit & Quality
Total Debt/Equity	0.02×	◆ 0.00×	0.17×	0.22×	0.13× -85%
Interest Coverage	6.63×	◆ 19.39×	3.08×	5.67×	9.38× -29%
Scale — latest FY
Revenue / Total Income	₹255 Cr	₹544 Cr	₹968 Cr	₹1,217 Cr	₹910 Cr -72%
Net Income	₹11.1 Cr	₹44.3 Cr	₹35.5 Cr	₹91.7 Cr	₹57.2 Cr -81%
Total Assets	₹312 Cr	₹371 Cr	₹1,058 Cr	₹1,129 Cr	₹853 Cr -63%
EPS	₹0.1	₹19.64	₹6.3	₹1.79	₹9.24 -99%
Book Value per Share	₹1.97	₹112.95	₹108.56	₹15.19	₹78.9 -98%

◆ 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%.