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)
TERAI.BOthis companyTerai 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
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+
JAMESWARREN.BOJames 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-
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+
Peer median	—	7.44×	0.49×	0.64×	11.06×	-291.9%	33.9%	2.4%	2.0%	2.7%	1.5%	-7.9%	0.57×	4×	0×	1×	0.0%	3	0.65	2	—