| 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) | |||
| ₹2,025.00 | 19.82× | 4.71× | 3.78× | 12.45× | 95.9% | 52.9% | 24.7% | 19.1% | 23.8% | 17.8% | 4.9% | 0.29× | 0.11× | 15.87× | 1.9× | 0.5% | 4 | — | 3 | B | |
| ₹5,398.50 | 27.24× | 4.54× | 4.26× | 18.9× | 35.0% | 65.4% | 17.8% | 15.6% | 16.7% | 12.5% | 2.1% | 0.15× | 0.53× | 16.32× | 2.55× | 1.0% | 3 | — | 2 | B- | |
| ₹1,855.30 | 21.62× | 2× | 2.25× | 10.17× | 130.3% | 39.2% | 15.1% | 10.4% | 9.2% | 7.3% | 3.7% | 0.21× | -0.25× | 13.22× | 1.81× | 0.3% | 5 | — | 2 | B- | |
| ₹1,403.80 | 25.49× | 2.87× | 3.51× | 15.19× | 112.4% | 42.7% | 16.7% | 13.8% | 11.3% | 9.8% | 2.6% | 0.02× | -0.06× | 86.67× | 3.44× | 1.3% | 4 | 9.92 | 4 | A- | |
| ₹1,385.00 | 24.38× | 2.77× | 3.11× | 14.13× | 25.1% | 52.8% | 13.8% | 12.8% | 11.4% | 7.5% | 2.9% | 0.24× | 0.94× | 12.42× | 1.8× | 0.6% | 7 | 5.66 | 3 | B+ | |
| ₹2,671.10 | 44.17× | 5.72× | 3.54× | 21.53× | -44.3% | 47.6% | 23.5% | 8.0% | 13.0% | 20.1% | 3.2% | 0.06× | -0.21× | 19.16× | 1.77× | 0.2% | 7 | 6.63 | 1 | D+ | |
| Peer median | — | 25.49× | 2.87× | 3.51× | 15.19× | 35.0% | 47.6% | 16.7% | 12.8% | 11.4% | 9.8% | 2.9% | 0.15× | -0.06× | 16.32× | 1.81× | 0.6% | 5 | 6.63 | 2 | — |





