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)
CIXthis companyCompX International Inc.	$38.60	14.73×	2.07×	1.81×	7.89×	-28.8%	30.4%	14.3%	12.3%	14.1%	12.2%	6.7%	0×	-1.83×	0×	5.87×	9.5%	6	18.95	3	B+
EMLThe Eastern Company	$27.57	23.37×	0.96×	0.48×	11.96×	-48.4%	22.6%	4.1%	2.1%	4.1%	4.2%	4.1%	0.43×	3.35×	3.76×	3.59×	2.2%	6	3.24	4	A-
NLNLI Holdings, Inc.	$7.30	-7.1×	0.74×	1.69×	-3.28×	96.7%	30.4%	6.0%	-23.9%	-10.5%	1.5%	-15.0%	0×	2.41×	12.43×	7.77×	10.4%	5	3.57	3	B
NSSCNapco Security Technologies, Inc.	$30.66	31.39×	7.1×	6.7×	23.71×	-13.4%	59.2%	22.6%	21.3%	22.5%	20.1%	4.4%	0.03×	-2.34×	0×	4.9×	1.5%	7	24.59	4	A
Peer median	—	23.37×	0.96×	1.69×	11.96×	-13.4%	30.4%	6.0%	2.1%	4.1%	4.2%	4.1%	0.03×	2.41×	3.76×	4.9×	2.2%	6	3.57	4	—