Market cap
$109 Mln
Revenue (TTM)
$1,516 Mln
P/E Ratio
--
P/B Ratio
0.7
Div. Yield
0 %
Key Ratios and Highlights
| Growth Score (%) | Quarterly | Annual (TTM) | |||
|---|---|---|---|---|---|
| Particulars | QoQ | YoY | 1-Year | 3-Years | 5-Years |
| Revenue | 15.57 | 74.21 | 52.38 | -0.06 | 32.11 |
| EBIT | 415.53 | 1,054.35 | 348.68 | 39.86 | 43.55 |
| Net Profit | 154.55 | 148.39 | 67.97 | 4.14 | -171.61 |
| EPS | 160.85 | 150.86 | 70.37 | 15.85 | 11.27 |
| Book Value | -- | -- | -- | -- | -- |
| Key Ratios (%) | Average | Annual (TTM) | |||
|---|---|---|---|---|---|
| Particulars | 3-Years | 5-Years | TTM | Dec-25 | Dec-24 |
| EBIT-Margin
| 2.61 | 1.72 | 5.59 | 2.21 | 3.71 |
| Net Margin
| -- | -- | -1.48 | -- | -- |
| Return on equity
| 25.21 | 4.04 | -- | 29.47 | 20.01 |
| Return on Capital
| -7.78 | -10.91 | -- | -11.82 | -6.04 |
| Return on Assets
| -4.46 | -4.48 | -1.16 | -6.58 | -3.58 |
| Debt to Equity (x)
| -- | -- | -0.27 | -3.11 | -3.99 |
Profitability
ROCE
--
--
Earning before interest and taxes / (Average net worth + Average total Debt) * 100
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
INNOVATE (VATE)
|
--
|
-11.82
|
-6.04
|
-5.47
|
-5.60
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
ROE
--
--
Profit after tax / Average Net worth * 100
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
INNOVATE (VATE)
|
--
|
29.47
|
20.01
|
26.15
|
38.19
|
|
Peer Median
|
15.71
|
--
|
--
|
--
|
--
|
ROA
-1.16
Lower than Peers by 7.00
Profit after tax / Average Total assets * 100
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
INNOVATE (VATE)
|
-1.16
|
-6.58
|
-3.58
|
-3.21
|
-3.22
|
|
Peer Median
|
5.84
|
--
|
--
|
--
|
--
|
EBIT Margin
5.59
Lower than Peers by 3.10
Operating profit (EBIT) / Net Sales * 100
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
INNOVATE (VATE)
|
5.59
|
2.21
|
3.71
|
1.90
|
1.26
|
|
Peer Median
|
8.70
|
--
|
--
|
--
|
--
|
Net Margin
-1.48
Lower than Peers by 7.52
Net profit / Total Income (Net sales plus other income) * 100
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
INNOVATE (VATE)
|
-1.48
|
-4.86
|
-3.13
|
-2.47
|
-2.19
|
|
Peer Median
|
6.05
|
--
|
--
|
--
|
--
|
Cash Profit Margin
--
--
(Net profit + Depreciation) / Gross Sales * 100
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
INNOVATE (VATE)
|
--
|
--
|
--
|
--
|
--
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Revenue Growth
52.38
Higher than Peers by 45.30
Year on year growth in net sales
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
INNOVATE (VATE)
|
52.38
|
0.13
|
-0.22
|
-0.13
|
0.36
|
|
Peer Median
|
7.08
|
--
|
--
|
--
|
--
|
EBIT Growth
348.68
Higher than Peers by 340.76
Year on year growth in operating profit (EBIT)
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
INNOVATE (VATE)
|
348.68
|
-33.09
|
51.66
|
31.55
|
455.17
|
|
Peer Median
|
7.92
|
--
|
--
|
--
|
--
|
Net Profit Growth
67.97
Higher than Peers by 57.57
Year on year growth in profit after tax
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
INNOVATE (VATE)
|
67.97
|
-75.14
|
1.70
|
1.95
|
84.22
|
|
Peer Median
|
10.41
|
--
|
--
|
--
|
--
|
EPS Growth
70.37
Higher than Peers by 46.95
Year on year growth in earnings per share
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
INNOVATE (VATE)
|
70.37
|
-0.72
|
0.41
|
0.03
|
0.84
|
|
Peer Median
|
23.42
|
--
|
--
|
--
|
--
|
Book Value Growth
2.24
Lower than Peers by 10.84
Year on year growth in book value per share
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
INNOVATE (VATE)
|
2.24
|
--
|
--
|
--
|
--
|
|
Peer Median
|
13.07
|
--
|
--
|
--
|
--
|
Solvency
Debt to Equity
-0.27
Lower than Peers by 0.77
Total debt / Net worth
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
INNOVATE (VATE)
|
-0.27
|
-3.11
|
-3.99
|
-4.66
|
-7.57
|
|
Peer Median
|
0.51
|
--
|
--
|
--
|
--
|
Short term debt to equity ratio
-2.42
--
(Short term borrowings / Net worth)
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
INNOVATE (VATE)
|
-2.42
|
-2.57
|
-0.97
|
-0.27
|
-0.46
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Current Ratio
0.44
Lower than Peers by 1.22
Current Assets / Current Liabilities and Provisions
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
INNOVATE (VATE)
|
0.44
|
0.44
|
0.81
|
1.17
|
1.29
|
|
Peer Median
|
1.67
|
--
|
--
|
--
|
--
|
Quick Ratio
0.43
Lower than Peers by 0.88
(Current Assets - Inventory) / Current Liabilities and Provisions
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
INNOVATE (VATE)
|
0.43
|
0.42
|
0.77
|
1.12
|
1.24
|
|
Peer Median
|
1.31
|
--
|
--
|
--
|
--
|
Interest Coverage
0.85
Lower than Peers by 8.11
Earning before interest and taxes (EBIT) / Interest Expenses
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
INNOVATE (VATE)
|
0.85
|
0.31
|
0.55
|
0.40
|
0.40
|
|
Peer Median
|
8.96
|
--
|
--
|
--
|
--
|
Operating Efficiency
Debtors to sales
18.76
Higher than Peers by 0.59
Debtors outstanding / Net Sales * 100
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
INNOVATE (VATE)
|
18.76
|
24.85
|
27.18
|
28.05
|
25.65
|
|
Peer Median
|
18.17
|
--
|
--
|
--
|
--
|
Asset Turnover
0.79
Lower than Peers by 0.13
Sales / Average Total Assets
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
INNOVATE (VATE)
|
0.79
|
1.35
|
1.14
|
1.30
|
1.47
|
|
Peer Median
|
0.91
|
--
|
--
|
--
|
--
|
Receivable days
--
--
Average Debtors / Sales * 365
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
INNOVATE (VATE)
|
--
|
89.48
|
115.47
|
105.12
|
87.64
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Inventory Days
--
--
Average Inventory / Sales * 365
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
INNOVATE (VATE)
|
--
|
6.32
|
8.78
|
6.25
|
4.63
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Payable days
--
--
Average Creditors / Cost of goods sold * 365
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
INNOVATE (VATE)
|
--
|
38.83
|
46.29
|
52.26
|
49.23
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Cash Conversion Cycle
--
--
Receivable Days + Inventory Days - Payable Days
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
INNOVATE (VATE)
|
--
|
56.97
|
77.96
|
59.11
|
43.04
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Valuation
Price / Earnings
--
--
Current share price divided by earning per share in the last twelve months
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
INNOVATE (VATE)
|
--
|
-1.00
|
-1.87
|
-0.27
|
-0.40
|
|
Peer Median
|
28.20
|
--
|
--
|
--
|
--
|
Price / Book Value
0.74
Lower than Peers by 4.54
Current share price divided by book value per share in the latest financial year
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
INNOVATE (VATE)
|
0.74
|
-0.26
|
-0.36
|
-0.06
|
-0.14
|
|
Peer Median
|
5.28
|
--
|
--
|
--
|
--
|
Dividend Yield
--
--
Dividend per share in the past twelve months divided by current share price
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
INNOVATE (VATE)
|
--
|
--
|
--
|
--
|
--
|
|
Peer Median
|
0.21
|
--
|
--
|
--
|
--
|
EV/EBITDA
6.13
--
Enterprise Value (Current Market Capitalisation + Total Debt - Cash & Equivalents) / Earnings before interest, taxes, depreciation and taxes (EBITDA)
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
INNOVATE (VATE)
|
6.13
|
11.50
|
9.93
|
11.11
|
11.46
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Market Cap
109
Lower than Peers by 643
Current Share price multiplied by latest total number of shares outstanding
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
INNOVATE (VATE)
|
109
|
--
|
--
|
--
|
--
|
|
Peer Median
|
753
|
--
|
--
|
--
|
--
|