In ₹ Crore except Per Share Latest Annual	VARROC FY26	UNOMINDA FY26	MOTHERSON FY26	ENDURANCE FY26	Peer Average
Valuation — at last close
P/E	54.82×	52.93×	43.81×	◆ 33.97×	43.57× +26%
P/B	6.93×	9.30×	◆ 4.13×	4.73×	6.05× +15%
EV/EBITDA	15.51×	29.37×	◆ 15.08×	16.16×	20.20× -23%
Market Cap	₹12,338 Cr	₹63,514 Cr	₹1.69L Cr	₹32,332 Cr	₹88,355 Cr -86%
Growth
Revenue CAGR 3Y	9.01%	◆ 20.49%	17.02%	18.35%	18.62% -52%
Revenue CAGR 5Y	-4.69%	◆ 25.26%	17.06%	17.39%	19.90% -124%
Net Income CAGR 3Y	—	22.40%	◆ 34.75%	25.67%	27.61%
Revenue YoY (latest Q)	29.92%	23.79%	16.65%	◆ 30.01%	23.48% +27%
Net Income YoY (latest Q)	-27.66%	2.10%	◆ 77.48%	8.03%	29.20% -195%
Profitability
EBITDA Margin	9.33%	11.45%	9.44%	◆ 13.47%	11.45% -19%
Net Income Margin	2.59%	◆ 6.53%	3.24%	6.52%	5.43% -52%
Return on Common Equity	13.45%	◆ 19.07%	10.18%	15.16%	14.80% -9%
Return on Capital Employed	◆ 22.86%	18.89%	12.08%	16.83%	15.93% +43%
Return on Assets	4.81%	◆ 10.09%	4.02%	9.17%	7.76% -38%
Credit & Quality
Total Debt/Equity	0.41×	0.35×	0.36×	◆ 0.19×	0.30× +37%
Interest Coverage	3.71×	8.28×	4.17×	◆ 21.47×	11.31× -67%
Scale — latest FY
Revenue / Total Income	₹8,890 Cr	₹19,658 Cr	₹1.26L Cr	₹14,596 Cr	₹53,452 Cr -83%
Net Income	₹230 Cr	₹1,284 Cr	₹4,086 Cr	₹952 Cr	₹2,107 Cr -89%
Total Assets	₹4,875 Cr	₹13,705 Cr	₹1.10L Cr	₹11,627 Cr	₹45,276 Cr -89%
EPS	₹14.73	₹20.78	₹3.66	₹67.66	₹30.7 -52%
Book Value per Share	₹116.52	₹118.27	₹38.83	₹486.34	₹214.48 -46%

◆ 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%.