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)
ESABthis companyESAB Corporation	$86.45	30.03×	3.14×	2.4×	16.38×	-12.5%	35.5%	17.3%	8.0%	10.5%	9.4%	3.1%	0.66×	2.54×	6.2×	1.9×	0.3%	6	1.62	3	B
ADTADT Inc.	$9.92	11.21×	1.78×	1.31×	5.49×	338.8%	49.3%	26.0%	11.6%	15.8%	6.4%	19.5%	2.03×	2.91×	3.25×	0.93×	2.8%	8	0.66	4	A
FSSFederal Signal Corporation	$117.39	26.75×	4.78×	3.03×	16.41×	4.5%	28.9%	15.6%	11.3%	17.8%	12.2%	3.4%	0.43×	1.22×	24.18×	3.02×	0.5%	5	7.45	4	A-
MOG.AMoog Inc.	$335.04	27.58×	3.25×	1.68×	15.08×	-97.5%	27.4%	10.6%	6.1%	11.8%	9.3%	2.0%	0.47×	1.81×	5.68×	2.12×	0.6%	7	5.18	3	B+
RRyder System, Inc.	$274.17	15.69×	2.62×	0.63×	4.95×	-110.4%	20.3%	8.7%	3.9%	16.3%	5.5%	5.7%	2.84×	2.55×	2.74×	0.89×	1.8%	7	1.63	3	B-
SAIASaia, Inc.	$348.36	34.23×	3.39×	2.7×	15.15×	-97.3%	16.0%	10.9%	7.9%	9.9%	8.2%	0.3%	0.16×	0.66×	21.42×	1.64×	0.0%	7	7.62	3	B+
Peer median	—	26.75×	3.25×	1.68×	15.08×	-97.3%	27.4%	10.9%	7.9%	15.8%	8.2%	3.4%	0.47×	1.81×	5.68×	1.64×	0.6%	7	5.18	3	—