Company	Price	Valuation					Profitability					Cash & leverage					Quality				Rating
		P/E	P/B	P/S	EV / EBITDA	DCF upside	Gross margin	Operating margin	Net margin	ROE	ROIC	FCF yield	Debt / equity	Net debt / EBITDA	Interest coverage	Current ratio	Dividend yield	Piotroski (0-9)	Altman Z	Rating score (1-5)
AEGISVOPAK.NSthis companyAegis Vopak Terminals Ltd.	₹255.11	56.75×	4.11×	19.09×	30.5×	-99.7%	61.0%	52.3%	33.6%	7.2%	4.9%	-0.3%	0.87×	4.97×	4.4×	0.37×	1.1%	4	3.61	1	C-
AEGISLOG.NSAegis Logistics Limited	₹1,226.70	23.58×	3.5×	2.54×	11.88×	-98.4%	20.6%	15.0%	10.8%	14.8%	7.3%	5.7%	0.69×	-0.03×	8.59×	1.71×	1.8%	3	5.41	3	B
ATGL.NSAdani Total Gas Limited	₹574.95	85.56×	11.53×	9.52×	46.6×	-122.6%	26.6%	16.1%	11.1%	13.5%	8.8%	-0.0%	0.59×	1.87×	7.35×	0.64×	0.0%	4	8.35	3	B
GAIL.NSGAIL (India) Limited	₹188.00	11.94×	1.02×	0.64×	7.88×	-40.7%	17.1%	5.4%	5.4%	8.5%	4.8%	2.7%	0.28×	1.64×	7.96×	0.85×	4.4%	6	2.61	5	S-
GUJENERGY.NSGujarat Energy Ltd	₹227.49	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
IGL.NSIndraprastha Gas Limited	₹143.36	13.15×	1.77×	1.26×	6.97×	-21.9%	18.6%	8.2%	9.6%	13.5%	8.4%	4.6%	0.01×	-1.12×	85.88×	1.16×	3.3%	5	2.9	4	A-
Peer median	—	18.37×	2.63×	1.9×	9.88×	-69.6%	19.6%	11.6%	10.2%	13.5%	7.9%	3.6%	0.43×	0.81×	8.27×	1×	2.5%	5	4.16	4	—