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)
IRCTC.NSthis companyIndian Railway Catering & Tourism Corporation Limited	₹459.95	28.39×	9.18×	7.59×	20.19×	128.4%	35.7%	31.2%	26.7%	32.3%	26.2%	3.4%	0.02×	-0.17×	89.29×	2.15×	1.9%	4	—	2	B-
INDHOTEL.NSThe Indian Hotels Company Limited	₹891.65	39×	6.23×	8.4×	22.34×	163.2%	58.3%	26.5%	21.5%	16.0%	10.7%	1.9%	0.22×	0.64×	15.45×	2.49×	0.4%	5	12.67	4	A-
ITDC.NSIndia Tourism Development Corporation Limited	₹630.85	38.55×	7.54×	5.98×	25.84×	-51.0%	46.9%	15.8%	15.5%	19.6%	14.6%	2.3%	0×	-0.45×	47.95×	1.93×	0.8%	4	—	2	C
TBOTEK.NSTBO Tek Ltd.	₹1,546.90	46.22×	7.28×	4.22×	25.44×	193.0%	38.9%	11.2%	9.1%	15.8%	10.6%	-0.3%	0.49×	-1.23×	6.88×	1.08×	0.0%	5	—	2	C+
THOMASCOOK.NSThomas Cook (India) Limited	₹101.35	19.11×	1.64×	0.5×	8.42×	256.3%	11.5%	3.2%	2.6%	8.6%	4.7%	13.1%	0.21×	-1.29×	2.86×	0.86×	0.7%	4	—	2	C
TRTRAVELFOOD.BOTravel Food Services Limited	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Peer median	—	38.78×	6.76×	5.1×	23.89×	178.1%	42.9%	13.5%	12.3%	15.9%	10.7%	2.1%	0.21×	-0.84×	11.16×	1.5×	0.5%	5	12.67	2	—