In ₹ Crore except Per Share Latest Annual	VIVIDHA FY26	CELEBRITY FY26	BANG FY26	VINNY FY26	Peer Average
Valuation — at last close
P/E	—	—	◆ 6.76×	50.00×	28.38×
P/B	—	3.87×	◆ 0.43×	0.56×	1.62×
EV/EBITDA	◆ -28.60×	-10.49×	9.47×	9.49×	2.82× -1113%
Market Cap	₹13.8 Cr	₹37.2 Cr	₹40.2 Cr	₹46.5 Cr	₹41.3 Cr -67%
Growth
Revenue CAGR 3Y	-47.32%	-22.12%	◆ 23.97%	5.40%	2.42% -2058%
Revenue CAGR 5Y	-52.60%	-5.87%	◆ 31.42%	—	12.78% -512%
Net Income CAGR 3Y	—	—	◆ 72.87%	-27.36%	22.76%
Revenue YoY (latest Q)	◆ 109.03%	-35.04%	17.79%	32.17%	4.97% +2092%
Net Income YoY (latest Q)	34.94%	◆ 64.78%	-80.02%	-26.62%	-13.95% +350%
Profitability
EBITDA Margin	-603.12%	-3.44%	3.64%	◆ 4.32%	1.51% -40130%
Net Income Margin	-1334.38%	-9.14%	◆ 2.66%	0.74%	-1.91% -69641%
Return on Common Equity	-424.58%	-104.21%	◆ 6.59%	1.12%	-32.17% -1220%
Return on Capital Employed	-17.86%	-36.34%	◆ 6.89%	-0.69%	-10.05% -78%
Return on Assets	-23.15%	-12.16%	◆ 3.30%	0.80%	-2.69% -762%
Credit & Quality
Total Debt/Equity	◆ -15.45×	5.34×	0.44×	0.17×	1.98× -879%
Interest Coverage	-2.76×	-1.65×	◆ 2.93×	-0.69×	0.20× -1503%
Scale — latest FY
Revenue / Total Income	₹0.1 Cr	₹172 Cr	₹224 Cr	₹125 Cr	₹174 Cr -100%
Net Income	−₹1.5 Cr	−₹15.7 Cr	₹5.9 Cr	₹0.9 Cr	−₹3 Cr +48%
Total Assets	₹6 Cr	₹112 Cr	₹190 Cr	₹124 Cr	₹142 Cr -96%
EPS	₹-0.05	₹-2.63	₹4.39	₹0.02	₹0.59 -108%
Book Value per Share	₹-0.01	₹1.49	₹68.9	₹1.78	₹24.06 -100%

◆ 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%.