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)
ATD.TOthis companyAlimentation Couche-Tard Inc.	CA$83.99	17.54×	3.41×	0.72×	9.55×	56.5%	18.9%	6.0%	4.1%	19.4%	9.8%	6.1%	1.02×	1.86×	6.43×	1.12×	1.0%	7	4.11	4	A-
QSP-UN.TORestaurant Brands International Limited Partnership	CA$105.67	28.91×	6.27×	2.42×	15.68×	159.4%	41.1%	23.7%	8.2%	21.4%	6.9%	6.4%	4.84×	6.56×	4.34×	0.98×	4.9%	6	1.52	—	—
MGAMagna International Inc.	$62.70	17.83×	1.2×	0.35×	5.79×	-40.2%	10.3%	5.0%	2.0%	6.8%	7.0%	15.2%	0.54×	1.46×	10.1×	1.25×	3.6%	7	2.52	3	B+
CCL-A.TOCCL Industries Inc.	CA$101.24	18.89×	2.69×	1.98×	10.15×	11.7%	30.0%	15.1%	10.5%	14.2%	10.0%	5.7%	0.43×	0.87×	13.6×	1.42×	1.5%	7	3.6	—	—
CCL-B.TOCCL Industries Inc.	CA$98.76	18.89×	2.69×	1.98×	10.15×	11.7%	30.0%	15.1%	10.5%	14.2%	10.0%	5.7%	0.43×	0.87×	13.6×	1.42×	1.5%	7	3.65	4	A-
MG.TOMagna International Inc.	CA$88.67	17.82×	1.2×	0.36×	4.8×	-9.2%	14.3%	5.0%	2.0%	6.8%	6.8%	12.1%	0.54×	1.21×	7.67×	1.25×	3.7%	7	2.65	3	B+
Peer median	—	18.89×	2.69×	1.98×	10.15×	11.7%	30.0%	15.1%	8.2%	14.2%	7.0%	6.4%	0.54×	1.21×	10.1×	1.25×	3.6%	7	2.65	3	—