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)
CPSthis companyCooper-Standard Holdings Inc.	$18.23	-142.74×	-7.02×	0.21×	8.39×	920.8%	11.7%	3.9%	-0.2%	5.0%	1.6%	2.8%	-14.29×	5.29×	0.93×	1.3×	0.0%	2	1.44	2	B-
CARSCars.com Inc.	$12.86	38.13×	1.56×	1.02×	6.13×	164.6%	83.0%	8.3%	2.8%	4.2%	3.7%	20.0%	0.99×	2.2×	0.99×	1.87×	0.0%	9	0.48	3	B
HZOMarineMax, Inc.	$52.73	-17.71×	0.6×	0.24×	19.61×	-234.7%	32.5%	4.5%	-1.4%	-3.4%	3.8%	2.1%	1.33×	12.91×	1.45×	1.2×	0.0%	8	2.08	2	C+
MBUUMalibu Boats, Inc.	$20.85	372.18×	1.03×	0.59×	12.88×	-66.4%	15.6%	0.3%	0.2%	0.3%	0.3%	7.9%	0.34×	2.05×	0.87×	1.43×	0.0%	5	2.36	3	B
MLRMiller Industries, Inc.	$47.78	18.59×	1.02×	0.54×	8.9×	-41.8%	15.2%	4.0%	2.9%	5.5%	5.0%	19.9%	0.08×	-0.24×	47.59×	3.22×	2.1%	6	4.37	3	B
MNROMonro Inc.	$10.93	562.55×	0.78×	0.4×	11.41×	134.8%	35.0%	1.3%	0.2%	0.4%	1.0%	8.4%	0.82×	5.75×	0.9×	0.46×	7.5%	5	1.32	3	B
Peer median	—	38.13×	1.02×	0.54×	11.41×	-41.8%	32.5%	4.0%	0.2%	0.4%	3.7%	8.4%	0.82×	2.2×	0.99×	1.43×	0.0%	6	2.08	3	—