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)
ITHL.BOthis companyInternational Travel House Limited	₹277.35	11.51×	1.19×	0.92×	5.75×	541.5%	24.7%	10.8%	8.0%	10.3%	10.0%	3.6%	0.01×	-0.52×	204.39×	2.96×	2.1%	3	3.35	4	A+
EASEMYTRIP.NSEasy Trip Planners Limited	₹6.01	-53.18×	2.62×	3.92×	-68.55×	-24.2%	51.9%	-5.8%	-7.4%	-4.9%	-3.0%	-5.3%	0.04×	1.73×	-5.05×	2.48×	0.0%	1	—	1	D+
MHSGRMS.BOMahasagar Travels Limited	₹4.06	13.4×	10.78×	0.15×	6.44×	-213.8%	29.9%	1.8%	1.1%	81.2%	8.3%	-79.9%	14.91×	3.68×	0.91×	0.72×	0.0%	3	—	2	C+
SAILANI.BOSailani Tours N Travels Limited	₹8.77	32.88×	1.05×	0.38×	11.39×	-1101.5%	7.7%	2.3%	1.1%	3.2%	3.9%	3.6%	0.29×	2.44×	2.29×	2.64×	0.0%	4	2.93	1	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
TRANSCOR.BOTranscorp International Limited	₹23.66	9×	1.03×	0.09×	5.93×	-12.4%	4.9%	0.9%	0.9%	11.5%	6.9%	24.4%	0.2×	0.72×	4.64×	1.27×	2.1%	2	—	3	B-
Peer median	—	13.4×	1.64×	0.38×	6.44×	-24.2%	11.5%	1.8%	1.1%	8.6%	4.7%	3.6%	0.21×	1.73×	2.29×	1.27×	0.0%	3	2.93	2	—