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)
CRYSTAL.BOthis companyCrystal Business System Ltd	₹1.84	150.86×	1.16×	2.02×	24.83×	-53.9%	32.4%	-0.1%	1.3%	0.8%	-0.0%	5.0%	0.19×	3.16×	-0.11×	2.48×	0.0%	3	—	2	C
JPJPL.NSJio Platforms Limited	₹1,412.70	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
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
ETERNAL.NSEternal Limited	₹363.45	572.45×	6.76×	3.85×	81.64×	-532.2%	18.4%	-0.7%	0.7%	1.2%	-0.6%	-0.5%	0.15×	1.18×	-0.99×	2.77×	0.0%	4	15.76	2	C
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+
INDUSTOWER.NSIndus Towers Limited	₹383.55	15.44×	2.78×	3.39×	7.05×	104.5%	38.4%	33.3%	22.0%	18.0%	12.2%	5.0%	0.53×	1.13×	5.72×	1.72×	0.0%	6	2.87	4	A-
Peer median	—	27.11×	4.77×	3.62×	8.55×	40.3%	28.4%	15.5%	17.3%	9.5%	5.8%	5.5%	0.34×	1.28×	1.48×	1.14×	0.0%	5	3.21	3	—