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)
ELFthis companye.l.f. Beauty, Inc.	$119.20	134.69×	3.12×	2.16×	25.89×	-58.7%	70.7%	8.0%	1.6%	2.3%	4.1%	5.4%	0.81×	3.91×	3.22×	2.35×	0.0%	5	4.15	2	C+
CAGConagra Brands, Inc.	$15.06	-3.28×	0.99×	0.56×	-12.75×	17.2%	23.9%	-14.4%	-17.0%	-30.1%	-10.9%	15.6%	1.14×	-6.74×	-4.26×	0.9×	10.7%	5	1.08	2	C+
COTYCoty Inc.	$4.27	-3.09×	0.61×	0.33×	189.61×	213.9%	62.9%	-1.4%	-10.4%	-19.3%	-1.0%	18.4%	1.1×	119.93×	-0.53×	0.75×	0.7%	4	-0.18	2	C+
DARDarling Ingredients Inc.	$52.14	94.1×	1.26×	0.97×	12.66×	54.8%	15.8%	6.4%	1.0%	1.3%	4.2%	11.4%	0.88×	5.14×	1.77×	1.5×	0.0%	8	—	3	B-
INGRIngredion Incorporated	$90.69	9.71×	1.63×	0.98×	6.36×	205.7%	25.3%	14.4%	10.1%	16.8%	11.8%	7.2%	0.41×	0.62×	28.03×	2.66×	3.0%	6	3.61	4	A
LOPEGrand Canyon Education, Inc.	$117.23	21.43×	6.2×	4.19×	14.77×	53.0%	53.2%	27.4%	19.5%	28.9%	26.1%	5.1%	0.27×	0.28×	0×	3.65×	0.0%	7	16.2	4	A
Peer median	—	9.71×	1.26×	0.97×	12.66×	54.8%	25.3%	6.4%	1.0%	1.3%	4.2%	11.4%	0.88×	0.62×	0×	1.5×	0.7%	6	2.35	3	—