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)
MAIRthis companyMadison Air Solutions Corporation	$24.58	135×	-356.74×	3.75×	26.73×	-110.4%	38.8%	14.3%	0.9%	-83.2%	3.6%	3.3%	-152.71×	7.8×	1.26×	1.67×	0.0%	—	—	1	C-
AAONAAON, Inc.	$62.50	57.77×	6.95×	4.31×	29.41×	-97.1%	26.7%	10.6%	7.5%	12.0%	9.3%	-3.1%	0.47×	1.88×	8.59×	2.63×	0.5%	4	6.44	3	B-
CARRCarrier Global Corporation	$53.89	30.37×	3.21×	2.04×	15.71×	-22.8%	25.9%	8.8%	6.8%	10.8%	5.4%	3.8%	0.92×	3.15×	5.53×	1.2×	1.7%	6	2.13	1	C-
IRIngersoll Rand Inc.	$86.37	54.26×	3.13×	4.12×	22.41×	-42.8%	38.5%	18.5%	7.6%	5.8%	6.3%	3.9%	0.48×	2.3×	5.58×	2.06×	0.1%	8	3.52	4	A-
LIILennox International Inc.	$353.01	21.77×	14.57×	3.26×	16.43×	8.8%	33.4%	20.0%	15.5%	69.3%	26.1%	3.8%	1.77×	1.76×	25.46×	1.6×	1.0%	5	5.73	3	B+
Peer median	—	42.31×	5.08×	3.69×	19.42×	-32.8%	30.1%	14.5%	7.5%	11.4%	7.8%	3.8%	0.7×	2.09×	7.09×	1.83×	0.8%	6	4.62	3	—