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)
HIMSthis companyHims & Hers Health, Inc.	$23.98	56.96×	13.5×	3.11×	45.94×	290.6%	73.8%	4.5%	5.5%	23.7%	6.0%	1.0%	2.07×	5×	0×	1.9×	0.0%	2	1.55	2	C
CABRCaring Brands, Inc.	$0.99	-1.86×	5.56×	2,760.65×	-1.79×	-86.0%	55.6%	-140807.2%	-148948.8%	-300.2%	-276.1%	-14.5%	0.03×	0.4×	-309.66×	13.16×	0.0%	—	—	1	C-
COTYCoty Inc.	$4.15	-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+
ELThe Estée Lauder Companies Inc.	$114.07	157.9×	7.52×	1.9×	20.86×	-91.8%	75.5%	11.1%	1.2%	4.8%	4.1%	4.6%	2.43×	3.49×	5.02×	1.22×	1.8%	6	3.31	2	C
ELFe.l.f. Beauty, Inc.	$118.48	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+
EPCEdgewell Personal Care Company	$28.88	38.42×	0.62×	0.43×	12.3×	149.5%	41.6%	4.3%	1.1%	1.6%	3.0%	4.3%	0.99×	7.09×	1.32×	1.76×	3.0%	5	1.52	2	C+
Peer median	—	38.42×	3.12×	1.9×	20.86×	-58.7%	62.9%	4.3%	1.1%	1.6%	3.0%	4.6%	0.99×	3.91×	1.32×	1.76×	0.7%	5	2.42	2	—