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)
BHARTIHEXA.NSthis companyBharti Hexacom Limited	₹1,655.40	43.53×	10.53×	8.07×	16.05×	-14.7%	32.1%	28.6%	18.5%	24.2%	14.7%	3.4%	0.86×	1.2×	4.45×	0.38×	0.7%	9	5.02	3	B
BHARTIARTL.NSBharti Airtel Limited	₹2,072.10	38.78×	6.95×	4.91×	10.05×	251.2%	42.7%	31.7%	12.7%	17.9%	12.3%	6.1%	1.31×	1.38×	3.11×	0.52×	1.1%	7	2.65	3	B
GTPL.NSGTPL Hathway Limited	₹54.29	40.14×	0.55×	0.17×	2.55×	-402.1%	25.8%	0.8%	0.4%	1.4%	1.1%	10.1%	0.44×	1.09×	0.75×	0.5×	3.6%	3	0.8	3	B
HATHWAYB.BOHathway Bhawani Cabletel & Datacom Limited	₹10.50	-55.24×	5.67×	3.88×	110.63×	-38.7%	61.7%	-2.5%	-7.1%	-10.4%	-3.5%	-0.5%	0×	-0.73×	0×	0.62×	0.0%	4	10.57	1	D+
HATHWAY.NSHathway Cable and Datacom Limited	₹9.40	19.28×	0.36×	0.74×	3.69×	106.0%	12.7%	0.6%	3.8%	1.8%	0.2%	2.1%	0×	-0.07×	13.79×	4.01×	0.0%	5	1.82	3	B
IDEA.NSVodafone Idea Limited	₹12.67	2.66×	-2.57×	2.05×	3.57×	-23.8%	-4.6%	-6.9%	77.0%	-96.6%	-1.9%	7.0%	-5.38×	2.39×	-0.14×	0.55×	0.0%	4	3.55	2	C+
Peer median	—	19.28×	0.55×	2.05×	3.69×	-23.8%	25.8%	0.6%	3.8%	1.4%	0.2%	6.1%	0×	1.09×	0.75×	0.55×	0.0%	4	2.65	3	—