In ₹ Crore except Per Share Latest Annual	VEDPOWER FY26	CLEANMAX FY26	NLCINDIA FY26	NTPCGREEN FY26	Peer Average
Valuation — at last close
P/E	—	138.75×	◆ 9.36×	135.37×	94.49×
P/B	4.78×	3.19×	◆ 1.53×	3.73×	2.82× +70%
EV/EBITDA	14.46×	22.78×	◆ 11.39×	40.24×	24.80× -42%
Market Cap	₹9,261 Cr	₹14,783 Cr	₹32,967 Cr	₹70,722 Cr	₹39,491 Cr -77%
Growth
Revenue CAGR 3Y	—	—	2.66%	—	2.66%
Revenue CAGR 5Y	—	—	12.18%	—	12.18%
Net Income CAGR 3Y	—	—	38.26%	—	38.26%
Revenue YoY (latest Q)	—	—	23.29%	◆ 53.22%	38.25%
Net Income YoY (latest Q)	—	—	-48.01%	◆ 59.18%	5.59%
Profitability
EBITDA Margin	19.08%	59.19%	31.95%	◆ 86.59%	59.24% -68%
Net Income Margin	-31.42%	4.47%	◆ 21.55%	18.24%	14.75% -313%
Return on Common Equity	-88.44%	2.03%	◆ 17.50%	2.79%	7.44% -1289%
Return on Capital Employed	◆ 10.24%	4.19%	6.31%	2.89%	4.46% +129%
Return on Assets	-18.54%	0.37%	◆ 6.13%	0.99%	2.50% -843%
Credit & Quality
Total Debt/Equity	3.01×	2.25×	◆ 1.10×	1.52×	1.62× +85%
Interest Coverage	0.98×	0.96×	◆ 2.63×	1.55×	1.71× -43%
Scale — latest FY
Revenue / Total Income	₹5,453 Cr	₹1,913 Cr	₹17,490 Cr	₹2,858 Cr	₹7,420 Cr -27%
Net Income	−₹1,713 Cr	₹85.6 Cr	₹3,769 Cr	₹521 Cr	₹1,459 Cr -217%
Total Assets	₹9,242 Cr	₹23,098 Cr	₹65,202 Cr	₹60,382 Cr	₹49,561 Cr -81%
EPS	₹-5.34	₹9.1	₹25.4	₹0.62	₹11.71 -146%
Book Value per Share	₹6.04	₹396.16	₹155.23	₹22.51	₹191.3 -97%

◆ best value in the comp set per metric · Δ = subject vs average of the other companies.

« ‹ › »Latest: FY26 · StandaloneFA 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%.