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)
IPARthis companyInter Parfums, Inc.	$136.21	16.16×	3.09×	1.83×	9.18×	-61.4%	63.6%	18.2%	11.3%	19.1%	15.8%	7.0%	0.25×	0.22×	37.3×	2.99×	3.8%	7	8.7	4	A-
COTYCoty Inc.	$4.27	-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.	$113.59	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
EPCEdgewell Personal Care Company	$28.45	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+
NUSNu Skin Enterprises, Inc.	$4.13	2.96×	0.59×	0.32×	2.29×	473.3%	69.4%	6.1%	10.8%	19.9%	6.3%	9.7%	0.45×	0.48×	6.52×	2.08×	2.5%	4	3.7	3	B
Peer median	—	20.69×	0.61×	0.38×	16.58×	181.7%	66.2%	5.2%	1.2%	3.2%	3.5%	7.2%	1.05×	5.29×	3.17×	1.49×	2.1%	5	2.42	2	—