In ₹ Crore except Per Share Latest Annual	WHBRADY FY25	DELTAMAGNT FY26	MALLCOM FY26	DIFFNKG FY26	Peer Average
Valuation — at last close
P/E	—	—	◆ 18.45×	30.06×	24.26×
P/B	—	25.03×	◆ 1.74×	3.75×	10.17×
EV/EBITDA	—	22.22×	◆ 10.99×	25.38×	19.53×
Market Cap	—	₹57.6 Cr	₹554 Cr	₹1,519 Cr	₹710 Cr
Growth
Revenue CAGR 3Y	—	-8.07%	◆ 9.54%	—	0.73%
Revenue CAGR 5Y	—	-9.86%	—	—	-9.86%
Net Income CAGR 3Y	—	—	-6.65%	—	-6.65%
Revenue YoY (latest Q)	—	33.24%	-10.57%	◆ 36.50%	19.72%
Net Income YoY (latest Q)	—	◆ 85.77%	-33.36%	35.98%	29.46%
Profitability
EBITDA Margin	—	7.00%	11.20%	◆ 14.05%	10.75%
Net Income Margin	—	-20.06%	5.57%	◆ 12.40%	-0.70%
Return on Common Equity	—	-146.78%	9.74%	◆ 13.03%	-41.34%
Return on Capital Employed	—	9.25%	◆ 15.20%	12.77%	12.41%
Return on Assets	—	-18.25%	5.98%	◆ 10.56%	-0.57%
Credit & Quality
Total Debt/Equity	◆ 0.04×	16.97×	0.38×	0.07×	5.81× -99%
Interest Coverage	—	1.99×	5.87×	◆ 23.43×	10.43×
Scale — latest FY
Revenue / Total Income	—	₹61.9 Cr	₹540 Cr	₹407 Cr	₹336 Cr
Net Income	—	−₹12.4 Cr	₹30 Cr	₹50.4 Cr	₹22.7 Cr
Total Assets	₹61.1 Cr	₹68.5 Cr	₹512 Cr	₹510 Cr	₹364 Cr -83%
EPS	—	₹-11.44	₹48.15	₹13.5	₹16.74
Book Value per Share	—	₹2.12	₹510.21	₹108.23	₹206.85

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

« ‹ › »Latest: FY25 · 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%.