In ₹ Crore except Per Share Latest Annual | VAKRANGEE FY26 | ONWARDTEC FY26 | ADSL FY26 | KELLTONTEC FY26 | Peer Median | |
|---|---|---|---|---|---|---|
| Valuation — at last close | ||||||
| P/E | 54.50× | 14.61× | 15.56× | ◆ 7.52× | 14.61× +273% | |
| P/B | 2.65× | 2.54× | ◆ 0.83× | 0.89× | 0.89× +199% | |
| EV/EBITDA | 20.01× | 8.45× | 9.51× | ◆ 6.32× | 8.45× +137% | |
| Market Cap | ₹590 Cr | ₹644 Cr | ₹554 Cr | ₹715 Cr | ₹644 Cr -8% | |
| Growth | ||||||
| Revenue CAGR 3Y | 8.89% | 7.24% | ◆ 13.61% | 9.88% | 9.88% -10% | |
| 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) | -18.76% | 12.23% | ◆ 18.93% | 6.82% | 12.23% -253% | |
| Net Income YoY (latest Q) | -32.02% | -12.27% | -14.20% | ◆ -1.47% | -12.27% -161% | |
| Profitability | ||||||
| EBITDA Margin | 10.86% | ◆ 13.21% | 5.81% | 11.13% | 11.13% -2% | |
| Net Income Margin | 4.36% | ◆ 8.15% | 3.67% | 7.53% | 7.53% -42% | |
| Return on Common Equity | 5.04% | ◆ 17.48% | 4.29% | 11.35% | 11.35% -56% | |
| Return on Capital Employed | 4.09% | ◆ 18.76% | 4.85% | 13.78% | 13.78% -70% | |
| Return on Assets | 3.57% | ◆ 11.96% | 3.36% | 8.12% | 8.12% -56% | |
| Credit & Quality | ||||||
| Total Debt/Equity | 0.02× | ◆ 0.00× | 0.17× | 0.22× | 0.17× -88% | |
| Interest Coverage | 6.63× | ◆ 19.39× | 3.08× | 5.67× | 5.67× +17% | |
| Scale — latest FY | ||||||
| Revenue / Total Income | ₹255 Cr | ₹544 Cr | ₹968 Cr | ₹1,217 Cr | ₹968 Cr -74% | |
| Net Income | ₹11.1 Cr | ₹44.3 Cr | ₹35.5 Cr | ₹91.7 Cr | ₹44.3 Cr -75% | |
| Total Assets | ₹312 Cr | ₹371 Cr | ₹1,058 Cr | ₹1,129 Cr | ₹1,058 Cr -71% | |
| EPS | ₹0.1 | ₹19.64 | ₹6.3 | ₹1.79 | ₹6.3 -98% | |
| Book Value per Share | ₹2.06 | ₹112.95 | ₹118.76 | ₹15.19 | ₹112.95 -98% | |