In ₹ Crore except Per Share Latest Annual	WILLAMAGOR FY26	NAGREEKCAP FY26	DCMFINSERV FY26	BLUECHIP FY26	Peer Average
Valuation — at last close
P/E	—	4.00×	—	—	4.00×
P/B	—	1.04×	—	—	1.04×
EV/EBITDA	-3.85×	7.10×	◆ -52.64×	-26.19×	-23.91× +84%
Market Cap	₹22.3 Cr	₹29.6 Cr	₹11.4 Cr	₹9.3 Cr	₹16.8 Cr +33%
Growth
Revenue CAGR 3Y	—	31.45%	-18.78%	◆ 301.69%	104.79%
Revenue CAGR 5Y	-45.05%	35.39%	-22.85%	◆ 142.19%	51.58% -187%
Net Income CAGR 3Y	—	-43.51%	—	—	-43.51%
Revenue YoY (latest Q)	-99.96%	◆ 108.25%	-6.15%	—	51.05% -296%
Net Income YoY (latest Q)	-809.34%	-0.91%	◆ 26.55%	-111.21%	-28.52% -2737%
Profitability
EBITDA Margin	-9729.59%	◆ 35.00%	—	-202.29%	-83.64% -11532%
Net Income Margin	-81.71%	◆ 14.95%	-184.12%	-160.69%	-109.95% +26%
Return on Common Equity	0.57%	29.87%	2.03%	◆ 40.72%	24.21% -98%
Return on Capital Employed	—	—	◆ 3.12%	-16.12%	-6.50%
Return on Assets	-0.32%	◆ 5.37%	-4.90%	-6.50%	-2.01% +84%
Credit & Quality
Total Debt/Equity	◆ -2.50×	3.32×	-1.36×	0.00×	0.65× -483%
Interest Coverage	-1469.77×	◆ 2.31×	-19.84×	—	-8.77× -16669%
Scale — latest FY
Revenue / Total Income	₹1.5 Cr	₹49.6 Cr	₹0 Cr	₹0.2 Cr	₹16.6 Cr -91%
Net Income	−₹1.3 Cr	₹7.4 Cr	−₹1 Cr	−₹0.3 Cr	₹2 Cr -162%
Total Assets	₹397 Cr	₹145 Cr	₹20.3 Cr	₹3.5 Cr	₹56.2 Cr +605%
EPS	₹-1.15	₹5.88	₹-0.46	₹-0.05	₹1.79 -164%
Book Value per Share	₹-201.97	₹22.62	₹-23.04	₹-0.12	₹-0.18 -112106%

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

« ‹ › »Latest: FY26 · ConsolidatedFA 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%.