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)
GOODRICKE.BOthis companyGoodricke Group Limited	₹230.10	12.44×	1.09×	0.41×	7.37×	-84.8%	12.6%	0.6%	3.2%	8.4%	1.2%	13.4%	0.06×	0.07×	0.74×	1.45×	0.0%	2	—	3	B
DIANATEA.BODiana Tea Company Limited	₹32.54	19.67×	0.52×	0.39×	11.06×	-291.9%	33.9%	2.4%	2.0%	2.7%	1.9%	5.9%	0.68×	5.81×	0.69×	0.78×	0.0%	2	—	3	B-
HARRMALAYA.NSHarrisons Malayalam Limited	₹169.12	10.91×	1.78×	0.59×	8.74×	-16.1%	28.8%	3.3%	5.4%	16.3%	5.4%	1.9%	0.62×	2.22×	1.42×	0.45×	0.0%	3	—	2	B-
INDONG.BOIndong Tea Co., Ltd.	₹6.09	-17.67×	0.24×	0.64×	12.33×	-888.2%	90.6%	-2.5%	-3.6%	-1.4%	-0.7%	-7.9%	0.17×	5.03×	-0.83×	1×	0.0%	5	0.67	2	C+
JAMESWARREN.BOJames Warren Tea Ltd	₹241.05	7.44×	0.47×	0.83×	5.97×	555.1%	41.2%	8.6%	11.2%	6.3%	4.4%	5.0%	0×	-0.1×	0×	9.05×	0.0%	3	—	3	B-
JAYSREETEA.NSJay Shree Tea & Industries Limited	₹82.48	-8.3×	0.52×	0.22×	19.91×	358.1%	12.0%	-0.4%	-2.7%	-6.3%	-0.5%	-51.2%	1.06×	13.29×	-0.12×	0.76×	0.7%	2	—	2	C
Peer median	—	7.44×	0.52×	0.59×	11.06×	-16.1%	33.9%	2.4%	2.0%	2.7%	1.9%	1.9%	0.62×	5.03×	0×	0.78×	0.0%	3	0.67	2	—