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)
HNSTthis companyThe Honest Company, Inc.	$4.98	-18.43×	1.69×	0.77×	-71.55×	-136.0%	33.3%	-5.0%	-4.2%	-9.2%	-10.1%	4.7%	0.08×	25.61×	-6.2×	3.98×	0.0%	4	4.3	2	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+
CRICarter's Inc.	$34.73	12.82×	1.27×	0.41×	9.35×	268.5%	45.4%	5.0%	3.2%	9.9%	5.3%	5.8%	1.31×	3.57×	4.21×	2.51×	4.8%	6	2.9	4	A
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+
GROVGrove Collaborative Holdings, Inc.	$1.11	-3.24×	5.53×	0.25×	-6.26×	461.6%	53.7%	-4.7%	-6.7%	-150.7%	-27.9%	-18.9%	2.63×	-1.36×	-6.63×	1.25×	0.0%	2	-14.67	1	C-
HELEHelen of Troy Limited	$37.44	-0.45×	0.51×	0.23×	-1.68×	-174.5%	45.7%	6.0%	-50.3%	-112.6%	6.5%	32.5%	1.04×	-1.12×	1.85×	1.71×	0.0%	5	1.75	2	C
Peer median	—	-0.45×	1.27×	0.33×	9.35×	213.9%	53.7%	5.0%	-6.7%	-19.3%	4.1%	5.8%	1.1×	3.57×	1.85×	1.71×	0.0%	5	1.75	2	—