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)
FELEthis companyFranklin Electric Co., Inc.	$96.54	29.3×	3.25×	2.02×	16.53×	-36.4%	35.5%	12.8%	6.9%	11.1%	12.6%	4.5%	0.18×	0.5×	25.56×	2.79×	1.2%	5	4.39	4	A-
AOSA. O. Smith Corporation	$64.31	17.33×	5.04×	2.44×	11.51×	28.4%	38.8%	19.0%	14.3%	29.4%	23.9%	5.8%	0.1×	0.02×	53.93×	1.5×	2.1%	7	6.23	4	A
BMIBadger Meter, Inc.	$158.28	36.18×	7.19×	5.59×	21.96×	52.7%	41.7%	20.0%	15.5%	19.9%	16.7%	3.3%	0×	-1.01×	0×	3.36×	0.8%	6	11.67	3	B+
GNRCGenerac Holdings Inc.	$188.07	49.95×	3.03×	1.9×	19.31×	-68.4%	38.3%	6.9%	3.8%	6.1%	5.3%	3.4%	0.51×	2.13×	4.09×	2.03×	0.0%	6	4.28	3	B+
GRCThe Gorman-Rupp Company	$70.67	23.64×	3.03×	1.84×	12.87×	-39.8%	30.6%	14.0%	7.8%	12.8%	9.3%	7.1%	0.79×	2.43×	4.08×	2.37×	1.6%	8	4.95	3	B+
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	—	23.64×	3.03×	2.44×	12.87×	-25.2%	38.8%	19.0%	13.5%	12.8%	9.3%	5.8%	0.1×	0.02×	4.08×	2.37×	0.8%	7	4.95	3	—