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)
JAMESWARREN.BOthis companyJames 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-
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-
GROBTEA.NSThe 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+
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+
KANCOTEA.BOKanco Tea & Industries Ltd.	₹56.25	-5×	0.49×	0.36×	-137.89×	-489.4%	5.9%	-6.4%	-7.3%	-9.8%	-3.1%	-18.5%	0.95×	-83.28×	-1.13×	0.65×	0.0%	2	0.64	1	D+
NORBTEAEXP.NSNorben Tea & Exports Limited	₹57.90	-452.9×	7.09×	16.55×	106.28×	-126.3%	17.2%	44.5%	-3.7%	-1.6%	12.8%	-1.8%	0.47×	6.46×	3.78×	0.71×	0.0%	4	4.15	1	D+
Peer median	—	-5×	0.52×	0.64×	11.12×	-291.9%	21.5%	2.4%	-3.6%	-1.4%	1.5%	-7.9%	0.57×	5.03×	0.69×	0.78×	0.0%	3	0.67	2	—