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)
VSSL.NSthis companyVardhman Special Steels Limited	₹371.20	17.03×	1.63×	1.18×	10.36×	-57.8%	40.9%	7.6%	7.0%	9.6%	7.1%	-6.6%	0.07×	0.42×	11.22×	2.9×	1.4%	5	6.38	4	A-
ADITYA.BOAditya Ispat Limited	₹9.95	-0.59×	-6.72×	0.16×	-2.48×	-332.9%	-7.5%	-24.4%	-26.2%	1134.7%	-24.5%	-46.3%	-14.89×	-1.7×	-4.63×	0.98×	0.0%	3	—	2	C
KSL.NSKalyani Steels Limited	₹852.05	9.78×	1.2×	1.37×	5.25×	-49.4%	21.8%	16.5%	14.0%	12.3%	8.4%	4.0%	0.23×	-0.85×	35.22×	2.14×	1.7%	5	3.77	4	A-
MDRNSTL.BOModern Steels Limited	₹12.94	14.22×	0.8×	0×	-16.2×	-68.4%	0.0%	0.0%	0.0%	5.6%	-5.0%	0.9%	0.01×	-0.16×	0×	6.64×	0.0%	3	12.58	4	A-
MUKANDLTD.NSMukand Limited	₹147.64	2.86×	1.14×	0.35×	4.7×	434.4%	17.0%	2.2%	12.4%	39.7%	3.3%	-40.2%	1.11×	2.31×	0.72×	1.38×	1.7%	2	—	3	B-
SHAHALLOYS.NSShah Alloys Limited	₹71.58	1.08×	1.04×	2.96×	25.19×	-102.7%	8.3%	1.3%	273.6%	95.9%	0.2%	-63.7%	0.56×	8.74×	0.14×	0.5×	0.0%	3	—	3	B+
Peer median	—	2.86×	1.04×	0.35×	4.7×	-68.4%	8.3%	1.3%	12.4%	39.7%	0.2%	-40.2%	0.23×	-0.16×	0.14×	1.38×	0.0%	3	8.17	3	—