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)
VSTIND.NSthis companyVST Industries Limited	₹196.65	11.63×	2.35×	2.32×	7.48×	93.1%	36.8%	23.8%	20.0%	20.2%	17.8%	5.5%	0×	-0.08×	0×	3.16×	5.0%	5	4.34	3	B+
GODFRYPHLP.NSGodfrey Phillips India Limited	₹1,774.80	19.15×	4.7×	4.57×	14.21×	153.7%	35.6%	22.9%	23.9%	24.6%	17.4%	1.6%	0.04×	0.11×	124.68×	2.44×	2.0%	3	—	2	C+
GOLDENTOBC.NSGolden Tobacco Limited	₹20.83	9.19×	-0.34×	1.68×	5.74×	270.1%	45.2%	30.3%	18.3%	-3.7%	-6.3%	-0.2%	-0.01×	0.07×	2.96×	0.04×	0.0%	4	—	—	—
NTCIND.BONtc Industries Limited	₹142.00	10.9×	1.02×	1.89×	8.56×	-2178.0%	30.0%	17.6%	17.4%	9.3%	5.1%	8.3%	0.37×	2.21×	3.06×	3.33×	0.0%	5	—	3	B+
SINNAR.BOSinnar Bidi Udyog Ltd.	₹566.70	-273.29×	8.6×	7.36×	-297.81×	-85.6%	15.9%	1.6%	-2.7%	-3.1%	1.0%	-2.9%	0×	15.57×	0×	3.4×	0.0%	2	—	1	D+
Peer median	—	10.05×	2.86×	3.23×	7.15×	34.1%	32.8%	20.3%	17.8%	3.1%	3.1%	0.7%	0.02×	1.16×	3.01×	2.88×	0.0%	4	—	2	—