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)
GFFthis companyGriffon Corporation	$104.75	67.39×	46.69×	1.37×	17.27×	-70.5%	42.0%	8.2%	2.0%	69.1%	4.7%	8.8%	21.52×	5.21×	2.15×	2.66×	1.1%	7	4.34	3	B+
BRCBrady Corporation	$79.81	21.77×	3.28×	2.68×	13.87×	22.0%	51.7%	15.9%	12.4%	15.1%	13.8%	4.3%	0.06×	-0.33×	36.79×	1.94×	1.0%	8	7.42	4	A
EXPOExponent, Inc.	$84.04	33.73×	9.15×	6.14×	21.81×	-34.6%	25.0%	20.6%	18.2%	27.2%	13.5%	3.4%	0.21×	-0.88×	0×	2.4×	1.7%	7	9.8	3	B+
FLYFirefly Aerospace Inc.	$23.54	-10.12×	2.86×	21.26×	-10.02×	-1081.4%	15.6%	-154.3%	-186.6%	-25.1%	-13.5%	-7.0%	0.26×	1.67×	-11.44×	4.51×	0.1%	4	2.66	2	C
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-
KAIKadant Inc.	$303.35	33.07×	3.44×	3.2×	17.22×	-42.4%	45.2%	14.9%	9.7%	10.4%	7.7%	4.6%	0.38×	1.2×	10.1×	2.14×	0.5%	6	4.23	3	B
Peer median	—	22.07×	3.28×	3.2×	13.87×	-34.6%	45.2%	15.9%	12.4%	10.4%	7.7%	4.3%	0.21×	-0.33×	3.96×	2.4×	0.5%	7	4.23	3	—