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)
BRCthis companyBrady Corporation	$79.81	21.77×	3.28×	2.68×	13.87×	22.0%	51.7%	15.9%	12.4%	15.1%	13.8%	4.3%	0.06×	-0.33×	36.79×	1.94×	1.0%	8	7.42	4	A
ATMUAtmus Filtration Technologies Inc.	$53.70	20.6×	11.27×	2.42×	13.96×	-5.1%	28.9%	16.4%	11.8%	54.8%	22.2%	3.5%	1.51×	1.01×	8.65×	2.42×	0.4%	6	3.92	3	B
CXTCrane NXT, Co.	$58.51	18.6×	2.15×	1.63×	10.37×	13.5%	42.5%	15.9%	8.8%	11.5%	7.9%	7.3%	0.91×	2.6×	4.37×	1.5×	1.4%	6	1.82	3	B+
EXPOExponent, Inc.	$84.04	33.73×	9.15×	6.14×	21.81×	-34.6%	25.0%	20.6%	18.2%	27.2%	13.5%	3.4%	0.21×	-0.88×	0×	2.4×	1.7%	7	9.8	3	B+
FLYFirefly Aerospace Inc.	$23.54	-10.12×	2.86×	21.26×	-10.02×	-1081.4%	15.6%	-154.3%	-186.6%	-25.1%	-13.5%	-7.0%	0.26×	1.67×	-11.44×	4.51×	0.1%	4	2.66	2	C
HAYWHayward Holdings, Inc.	$16.75	22.07×	2.1×	2.98×	10.04×	-25.2%	45.6%	21.1%	13.5%	9.5%	6.9%	6.7%	0.01×	-1.05×	3.96×	2.94×	0.0%	8	2.7	4	A-
Peer median	—	20.6×	2.86×	2.98×	10.37×	-25.2%	28.9%	16.4%	11.8%	11.5%	7.9%	3.5%	0.26×	1.01×	3.96×	2.42×	0.4%	6	2.7	3	—