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)
MODAIRY.BOthis companyModern 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-
DODLA.NSDodla Dairy Limited	₹978.60	21.94×	3.5×	1.42×	18.41×	17.3%	18.7%	5.5%	6.5%	15.9%	12.0%	2.5%	0.03×	-0.59×	67.62×	2.44×	0.2%	5	10.37	4	A-
HATSUN.NSHatsun Agro Product Limited	₹1,043.90	57.75×	10.58×	2.07×	18.78×	-34.9%	21.4%	6.1%	3.6%	18.3%	11.9%	4.9%	0.95×	1.5×	4.12×	0.52×	0.6%	4	8.03	3	B-
HERITGFOOD.NSHeritage Foods Limited	₹376.30	18.12×	2.47×	0.6×	11.31×	-1.0%	14.3%	4.1%	3.3%	13.6%	8.8%	-6.0%	0.33×	1.09×	10.76×	1.4×	0.9%	2	5.21	3	B+
KSKSE.BOKSE Limited	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
MLKFOOD.BOMilkfood Limited	₹97.00	3.15×	0.62×	0.34×	39.23×	-85.4%	7.0%	-0.2%	10.7%	19.8%	-0.2%	-88.1%	0.49×	17.23×	-0.06×	1.69×	0.0%	6	2.94	4	A
Peer median	—	20.03×	2.98×	1.01×	18.59×	-17.9%	16.5%	4.8%	5.0%	17.1%	10.4%	-1.7%	0.41×	1.3×	7.44×	1.55×	0.4%	5	6.62	4	—