In ₹ Crore except Per Share Latest Annual	ZYDUSWELL FY26	DABUR FY26	EMAMILTD FY26	TATACONSUM FY26	Peer Average
Valuation — at last close
P/E	77.34×	34.61×	◆ 20.88×	65.49×	40.33× +92%
P/B	◆ 2.62×	5.75×	5.54×	4.64×	5.31× -51%
EV/EBITDA	35.94×	25.25×	◆ 16.01×	35.92×	25.73× +40%
Market Cap	₹15,248 Cr	₹65,627 Cr	₹16,190 Cr	₹1.01L Cr	₹60,952 Cr -75%
Growth
Revenue CAGR 3Y	◆ 20.66%	4.59%	3.53%	13.76%	7.29% +183%
Revenue CAGR 5Y	◆ 16.24%	6.65%	5.58%	11.83%	8.02% +102%
Net Income CAGR 3Y	-14.03%	3.18%	◆ 7.31%	5.42%	5.30% -365%
Revenue YoY (latest Q)	◆ 66.92%	10.57%	14.95%	14.00%	13.17% +408%
Net Income YoY (latest Q)	-7.04%	15.32%	-15.41%	◆ 15.65%	5.19% -236%
Profitability
EBITDA Margin	12.87%	18.59%	◆ 25.50%	13.76%	19.28% -33%
Net Income Margin	4.98%	14.16%	◆ 20.51%	7.62%	14.10% -65%
Return on Common Equity	3.43%	17.06%	◆ 27.60%	7.38%	17.35% -80%
Return on Capital Employed	4.75%	16.42%	◆ 27.34%	8.02%	17.26% -72%
Return on Assets	2.35%	11.09%	◆ 21.04%	4.66%	12.26% -81%
Credit & Quality
Total Debt/Equity	0.55×	0.09×	◆ 0.04×	0.09×	0.07× +650%
Interest Coverage	3.70×	13.64×	◆ 70.65×	15.80×	33.36× -89%
Scale — latest FY
Revenue / Total Income	₹3,961 Cr	₹13,193 Cr	₹3,780 Cr	₹20,290 Cr	₹12,421 Cr -68%
Net Income	₹197 Cr	₹1,869 Cr	₹775 Cr	₹1,547 Cr	₹1,397 Cr -86%
Total Assets	₹10,308 Cr	₹17,480 Cr	₹3,836 Cr	₹34,453 Cr	₹18,590 Cr -45%
EPS	₹6.2	₹10.69	₹17.76	₹15.59	₹14.68 -58%
Book Value per Share	₹183.21	₹64.38	₹66.99	₹220.17	₹117.18 +56%

◆ 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%.