In ₹ Crore except Per Share Latest Annual	WATERBASE FY23	COASTCORP FY26	APEX FY26	Peer Average
Valuation — at last close
P/E	—	◆ 8.31×	24.18×	16.25×
P/B	0.93×	◆ 0.78×	1.78×	1.28× -28%
EV/EBITDA	49.07×	◆ 10.43×	16.67×	13.55× +262%
Market Cap	₹169 Cr	₹222 Cr	₹939 Cr	₹580 Cr -71%
Growth
Revenue CAGR 3Y	-3.91%	◆ 40.13%	-4.54%	17.80% -122%
Revenue CAGR 5Y	—	—	2.61%	2.61%
Net Income CAGR 3Y	—	◆ 58.46%	2.69%	30.57%
Revenue YoY (latest Q)	—	◆ 38.23%	-0.63%	18.80%
Net Income YoY (latest Q)	—	101.11%	◆ 138.12%	119.62%
Profitability
EBITDA Margin	1.33%	◆ 6.23%	5.97%	6.10% -78%
Net Income Margin	-1.14%	2.75%	◆ 4.17%	3.46% -133%
Return on Common Equity	-1.88%	◆ 9.76%	7.60%	8.68% -122%
Return on Capital Employed	-2.61%	◆ 11.29%	7.67%	9.48% -128%
Return on Assets	-1.35%	3.35%	◆ 6.44%	4.90% -128%
Credit & Quality
Total Debt/Equity	0.21×	1.69×	◆ 0.01×	0.85× -75%
Interest Coverage	-2.32×	1.30×	◆ 8.94×	5.12× -145%
Scale — latest FY
Revenue / Total Income	₹304 Cr	₹971 Cr	₹931 Cr	₹951 Cr -68%
Net Income	−₹3.5 Cr	₹26.7 Cr	₹38.8 Cr	₹32.8 Cr -111%
Total Assets	₹287 Cr	₹841 Cr	₹593 Cr	₹717 Cr -60%
EPS	₹-0.84	₹3.98	₹12.43	₹8.21 -110%
Book Value per Share	₹44.28	₹42.36	₹168.96	₹105.66 -58%

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

« ‹ › »Latest: FY23 · 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 ✓ 85%.