In ₹ Crore except Per Share Latest Annual	WORTHPERI FY26	BALAJEE FY26	AERONEU FY26	BBTCL FY26	Peer Average
Valuation — at last close
P/E	16.75×	◆ 14.53×	107.01×	21.39×	47.65× -65%
P/B	1.30×	◆ 0.53×	1.78×	3.34×	1.88× -31%
EV/EBITDA	8.08×	11.39×	55.60×	◆ 7.38×	24.79× -67%
Market Cap	₹245 Cr	₹160 Cr	₹188 Cr	₹441 Cr	₹263 Cr -7%
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)	14.52%	11.28%	3.54%	◆ 18.53%	11.12% +31%
Net Income YoY (latest Q)	-63.93%	-41.04%	-466.35%	◆ 727.71%	73.44% -187%
Profitability
EBITDA Margin	10.88%	6.62%	2.71%	◆ 14.69%	8.01% +36%
Net Income Margin	◆ 6.08%	2.15%	1.36%	3.20%	2.24% +172%
Return on Common Equity	10.24%	3.68%	1.75%	◆ 16.95%	7.46% +37%
Return on Capital Employed	11.77%	8.52%	0.55%	◆ 19.11%	9.39% +25%
Return on Assets	◆ 7.30%	2.02%	1.29%	4.57%	2.63% +178%
Credit & Quality
Total Debt/Equity	◆ 0.20×	0.66×	0.23×	1.77×	0.89× -77%
Interest Coverage	◆ 15.84×	1.45×	0.23×	2.11×	1.26× +1154%
Scale — latest FY
Revenue / Total Income	₹305 Cr	₹574 Cr	₹129 Cr	₹616 Cr	₹440 Cr -31%
Net Income	₹18.5 Cr	₹12.3 Cr	₹1.8 Cr	₹19.7 Cr	₹11.3 Cr +65%
Total Assets	₹278 Cr	₹627 Cr	₹145 Cr	₹439 Cr	₹404 Cr -31%
EPS	₹9.29	₹1.35	₹0.68	₹10.06	₹4.03 +131%
Book Value per Share	₹119.4	₹37.34	₹40.78	₹64.4	₹47.51 +151%

◆ 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%.