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)
KRX.IRthis companyKingspan Group plc	€95.45	20.04×	3×	1.46×	12.77×	-30.8%	29.1%	9.8%	7.3%	15.0%	9.7%	3.5%	0.6×	1.73×	11.64×	1.37×	0.7%	7	3.74	4	A-
CRHCRH plc	$97.73	22.53×	3.5×	2.24×	12.75×	18.0%	36.1%	14.5%	10.0%	15.6%	8.3%	3.5%	0.8×	1.94×	6.72×	1.74×	1.2%	8	2.3	3	B+
HEI.DEHeidelbergCement AG	€180.15	20.42×	2.17×	1.83×	10.44×	-1.8%	30.9%	13.9%	9.0%	10.7%	7.3%	4.8%	0.45×	1.28×	10.94×	1.24×	1.5%	7	2.45	1	C-
JCIJohnson Controls International plc	$142.08	31.7×	6.65×	3.53×	24.05×	-65.7%	37.1%	14.4%	11.1%	21.0%	15.6%	3.7%	0.6×	1.86×	0×	0.77×	1.1%	8	2.82	3	B+
JHXJames Hardie Industries plc	$29.98	99.68×	1.6×	2.12×	15.79×	-88.9%	35.8%	9.3%	2.2%	1.6%	1.8%	2.0%	0.74×	4.77×	1.94×	1.58×	0.0%	4	2.18	2	B-
SGO.PACompagnie de Saint-Gobain S.A.	€74.94	14.92×	1.75×	0.92×	7.19×	107.8%	27.2%	10.7%	6.2%	11.7%	7.9%	8.1%	0.72×	1.37×	6.49×	1.27×	2.5%	6	2.24	4	A-
Peer median	—	22.53×	2.17×	2.12×	12.75×	-1.8%	35.8%	13.9%	9.0%	11.7%	7.9%	3.7%	0.72×	1.86×	6.49×	1.27×	1.2%	7	2.3	3	—