In ₹ Crore except Per Share Latest Annual | VASWANI FY26 | VRAJ FY26 | SALSTEEL FY26 | KIOCL FY26 | Peer Median | |
|---|---|---|---|---|---|---|
| Valuation — at last close | ||||||
| P/E | 35.12× | ◆ 13.02× | — | 1365.37× | 689.19× -95% | |
| P/B | 1.01× | 0.97× | ◆ 0.75× | 1.29× | 0.97× +4% | |
| EV/EBITDA | 10.57× | 8.06× | 31.60× | ◆ -74.22× | 8.06× +31% | |
| Market Cap | ₹152 Cr | ₹417 Cr | ₹110 Cr | ₹2,240 Cr | ₹417 Cr -64% | |
| Growth | ||||||
| Revenue CAGR 3Y | ◆ 6.05% | — | -25.21% | -26.48% | -25.84% +123% | |
| Revenue CAGR 5Y | ◆ 8.26% | — | -7.17% | -23.77% | -15.47% +153% | |
| Net Income CAGR 3Y | -10.96% | — | — | — | — | |
| Revenue YoY (latest Q) | 3.07% | 40.14% | -31.50% | ◆ 73.75% | 40.14% -92% | |
| Net Income YoY (latest Q) | -78.71% | 51.65% | ◆ 131.92% | 59.04% | 59.04% -233% | |
| Profitability | ||||||
| EBITDA Margin | 8.58% | ◆ 9.65% | 7.00% | -4.76% | 7.00% +23% | |
| Net Income Margin | 0.91% | ◆ 5.44% | -0.17% | 2.70% | 2.70% -66% | |
| Return on Common Equity | 2.83% | ◆ 7.45% | -0.24% | 0.95% | 0.95% +198% | |
| Return on Capital Employed | ◆ 7.77% | 7.13% | 0.74% | -3.42% | 0.74% +950% | |
| Return on Assets | 0.83% | ◆ 6.46% | -0.06% | 0.71% | 0.71% +17% | |
| Credit & Quality | ||||||
| Total Debt/Equity | 1.85× | 0.10× | 2.38× | ◆ 0.00× | 0.10× +1750% | |
| Interest Coverage | 1.75× | ◆ 15.93× | 0.18× | -4.70× | 0.18× +872% | |
| Scale — latest FY | ||||||
| Revenue / Total Income | ₹467 Cr | ₹588 Cr | ₹207 Cr | ₹613 Cr | ₹588 Cr -21% | |
| Net Income | ₹4.2 Cr | ₹32 Cr | −₹0.4 Cr | ₹16.6 Cr | ₹16.6 Cr -74% | |
| Total Assets | ₹508 Cr | ₹496 Cr | ₹621 Cr | ₹2,343 Cr | ₹621 Cr -18% | |
| EPS | ₹1.31 | ₹9.7 | ₹-0.04 | ₹0.27 | ₹0.27 +385% | |
| Book Value per Share | ₹45.56 | ₹130.31 | ₹101.26 | ₹285.68 | ₹130.31 -65% | |