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)
GXOthis companyGXO Logistics, Inc.	$56.33	188×	2.04×	0.46×	18.92×	-90.6%	11.6%	3.2%	0.2%	1.1%	1.5%	1.8%	2.65×	10.15×	3.2×	0.85×	0.0%	8	1.55	2	C+
AMTMAmentum Holdings, Inc.	$22.31	96.11×	1.4×	0.44×	10.17×	376.3%	7.2%	3.5%	0.5%	1.5%	2.8%	8.2%	0.92×	3.78×	1.42×	1.32×	0.0%	7	1.99	3	B
HXLHexcel Corporation	$82.36	53.55×	4.7×	3.1×	23.04×	-38.7%	23.0%	9.1%	5.8%	8.7%	5.8%	5.2%	0.79×	3.13×	4.55×	2.26×	0.9%	7	5.09	3	B
MIDDThe Middleby Corporation	$138.62	-22.55×	2.26×	1.96×	12.06×	-27.6%	39.1%	18.4%	-8.7%	-10.0%	8.5%	8.9%	0.78×	2.86×	6.27×	2.57×	0.0%	6	2.9	2	C
MOG.AMoog Inc.	$337.77	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+
MSAMSA Safety Incorporated	$173.96	22.52×	4.59×	3.35×	14.35×	28.8%	46.5%	21.4%	14.9%	20.4%	13.5%	4.7%	0.46×	0.98×	12.64×	3.01×	1.3%	8	6.09	4	A-
Peer median	—	27.58×	3.25×	1.96×	14.35×	-27.6%	27.4%	10.6%	5.8%	8.7%	8.5%	5.2%	0.78×	2.86×	5.68×	2.26×	0.6%	7	5.09	3	—