In ₹ Crore except Per Share Latest Annual | WORTHPERI FY26 | BALAJEE FY26 | AERONEU FY26 | BBTCL FY26 | Peer Median | |
|---|---|---|---|---|---|---|
| Valuation — at last close | ||||||
| P/E | ◆ 16.15× | 19.05× | 102.94× | 23.46× | 23.46× -31% | |
| P/B | 1.15× | ◆ 0.60× | 1.72× | 3.72× | 1.72× -33% | |
| EV/EBITDA | 8.24× | 11.55× | 53.79× | ◆ 7.89× | 11.55× -29% | |
| Market Cap | ₹236 Cr | ₹210 Cr | ₹181 Cr | ₹484 Cr | ₹210 Cr +13% | |
| Growth | ||||||
| Revenue CAGR 3Y | 0.82% | — | 10.63% | ◆ 22.35% | 16.49% -95% | |
| Revenue CAGR 5Y | 7.07% | — | — | — | — | |
| Net Income CAGR 3Y | -3.57% | — | -22.49% | ◆ 2.84% | -9.82% +64% | |
| Revenue YoY (latest Q) | 7.58% | 11.28% | -4.92% | ◆ 18.53% | 11.28% -33% | |
| Net Income YoY (latest Q) | 21.16% | -41.04% | -89.62% | ◆ 727.71% | -41.04% +152% | |
| Profitability | ||||||
| EBITDA Margin | 10.88% | 6.62% | 2.71% | ◆ 14.69% | 6.62% +64% | |
| Net Income Margin | ◆ 6.08% | 2.15% | 1.36% | 3.20% | 2.15% +183% | |
| Return on Common Equity | 9.05% | 3.16% | 1.60% | ◆ 15.86% | 3.16% +186% | |
| Return on Capital Employed | 10.85% | 8.35% | 0.51% | ◆ 18.93% | 8.35% +30% | |
| Return on Assets | ◆ 6.66% | 1.96% | 1.21% | 4.48% | 1.96% +240% | |
| Credit & Quality | ||||||
| Total Debt/Equity | ◆ 0.20× | 0.66× | 0.23× | 1.77× | 0.66× -70% | |
| Interest Coverage | ◆ 15.84× | 1.45× | 0.23× | 2.11× | 1.45× +992% | |
| Scale — latest FY | ||||||
| Revenue / Total Income | ₹305 Cr | ₹574 Cr | ₹129 Cr | ₹616 Cr | ₹574 Cr -47% | |
| Net Income | ₹18.5 Cr | ₹12.3 Cr | ₹1.8 Cr | ₹19.7 Cr | ₹12.3 Cr +50% | |
| Total Assets | ₹278 Cr | ₹627 Cr | ₹145 Cr | ₹439 Cr | ₹439 Cr -37% | |
| EPS | ₹9.29 | ₹1.35 | ₹0.68 | ₹10.06 | ₹1.35 +588% | |
| Book Value per Share | ₹129.92 | ₹42.72 | ₹40.78 | ₹63.45 | ₹42.72 +204% | |