| 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) | |||
| ₹3,302.40 | 27.2× | 2.7× | 4.35× | 12.94× | -57.3% | 30.0% | 18.8% | 16.0% | 9.9% | 7.6% | 2.6% | 0.03× | -1.6× | 36.24× | 4.68× | 1.1% | 5 | — | 2 | C+ | |
| ₹3,344.00 | 33.18× | 7.74× | 6.43× | 22.46× | 64.5% | 51.4% | 24.3% | 19.4% | 23.3% | 20.5% | 0.4% | 0.06× | 0.1× | 82.23× | 2.64× | 1.0% | 5 | 18.51 | 4 | A | |
| ₹5,398.50 | 27.24× | 4.54× | 4.26× | 18.9× | 35.0% | 65.4% | 17.8% | 15.6% | 16.7% | 12.5% | 2.1% | 0.15× | 0.53× | 16.32× | 2.55× | 1.0% | 3 | — | 2 | B- | |
| ₹1,403.80 | 25.49× | 2.87× | 3.51× | 15.19× | 112.4% | 42.7% | 16.7% | 13.8% | 11.3% | 9.8% | 2.6% | 0.02× | -0.06× | 86.67× | 3.44× | 1.3% | 4 | 9.92 | 4 | A- | |
| ₹1,385.00 | 24.38× | 2.77× | 3.11× | 14.13× | 25.1% | 52.8% | 13.8% | 12.8% | 11.4% | 7.5% | 2.9% | 0.24× | 0.94× | 12.42× | 1.8× | 0.6% | 7 | 5.66 | 3 | B+ | |
| ₹1,959.70 | 35.6× | 5.04× | 4.21× | 20.83× | -60.6% | 64.1% | 24.2% | 11.8% | 14.2% | 16.5% | 1.2% | 0.1× | 0.12× | 30.7× | 2.76× | 0.1% | 6 | 12.14 | 2 | C | |
| Peer median | — | 27.24× | 4.54× | 4.21× | 18.9× | 35.0% | 52.8% | 17.8% | 13.8% | 14.2% | 12.5% | 2.1% | 0.1× | 0.12× | 30.7× | 2.64× | 1.0% | 5 | 11.03 | 3 | — |





