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)
GROBTEA.NSthis companyThe Grob Tea Company Limited	₹915.00	16.29×	1.01×	0.82×	11.12×	470.8%	21.5%	2.4%	5.0%	6.2%	1.5%	-9.8%	0.57×	4×	1.64×	2.34×	0.4%	3	—	2	C+
BENGALT.BOBengal Tea & Fabrics Limited	₹134.00	27.25×	0.63×	2.33×	10.73×	-105.2%	21.0%	-0.8%	8.5%	2.3%	-0.1%	-1.8%	0.05×	0.61×	-0.74×	10.46×	1.1%	3	—	3	B-
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-
KOKOHINOOR.BOKohinoor Foods Limited	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
KOHINOOR.NSKohinoor Foods Limited	₹28.44	0.91×	-0.78×	0.5×	2.19×	1335.5%	12.7%	-8.1%	54.6%	-85.9%	-19.4%	0.0%	-1.57×	1.46×	-2.01×	0.56×	0.0%	6	—	1	C-
MODAIRY.BOModern Dairies Limited	₹47.18	17.27×	1.52×	0.25×	8.72×	613.8%	14.6%	1.9%	1.4%	8.8%	7.0%	-7.7%	0.21×	0.13×	5.87×	1.11×	0.0%	4	4.45	4	A-
Peer median	—	12.35×	0.55×	0.66×	7.35×	584.4%	17.8%	0.6%	9.8%	4.3%	2.1%	-0.9%	0.02×	0.37×	-0.37×	5.08×	0.0%	4	4.45	3	—