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)
OCTAVIUSPL.BOthis companyOctavius Plantations Ltd	₹35.51	13.75×	0.58×	0.18×	11.37×	-5107.2%	6.3%	3.1%	1.3%	4.2%	4.2%	-99.3%	1.02×	7.24×	1.37×	1.58×	0.0%	3	—	2	C+
CILSEC.BOCIL Securities Limited	₹38.90	11.17×	0.56×	2.23×	3.87×	136.5%	72.2%	26.8%	20.0%	5.0%	5.0%	9.0%	0×	-3.55×	71.14×	3.22×	0.0%	2	—	2	B-
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+
NEAGI.BONeelamalai Agro Industries Limited	₹3,165.00	6.62×	0.59×	7.58×	-116.12×	-90.1%	21.7%	-15.1%	114.4%	8.9%	-1.1%	-0.5%	0×	0.25×	-280.77×	3.96×	1.0%	3	—	3	B-
TERAI.BOTerai Tea Company Limited	₹120.00	12.18×	0.38×	0.71×	-22.93×	-9.4%	11.0%	-6.3%	5.8%	3.1%	-2.7%	-13.6%	0.23×	-8.59×	-1.72×	2.77×	0.0%	4	—	3	B
TYROON.BOTyroon Tea Company Limited	₹80.50	-12.25×	0.73×	0.82×	-24.27×	-8.1%	36.2%	-13.7%	-6.7%	-6.0%	-8.3%	-15.6%	0.1×	-2.42×	-24.94×	2.7×	0.0%	2	—	2	C
Peer median	—	6.62×	0.56×	0.82×	-24.27×	-9.4%	21.7%	-6.4%	5.8%	3.1%	-2.7%	-13.6%	0.1×	-3.55×	-1.72×	2.77×	0.0%	2	0.64	2	—