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)
MAL.TOthis companyMagellan Aerospace Corporation	CA$33.01	26.84×	1.29×	1.01×	10.39×	0.7%	13.5%	7.6%	3.8%	4.8%	6.0%	2.6%	0.11×	0.24×	47.28×	2.75×	0.9%	6	4.91	4	A-
ADEN.TOADENTRA Inc	CA$36.74	12.01×	1.25×	0.37×	7.37×	51.9%	18.3%	4.6%	3.0%	10.4%	8.3%	17.9%	0.86×	2.99×	2.15×	2.05×	1.3%	8	3.11	4	A-
ALC.TOAlgoma Central Corporation	CA$30.00	5.35×	0.76×	1.01×	7.76×	-76.8%	17.4%	10.5%	18.8%	14.2%	4.6%	-16.2%	0.53×	3.06×	3.1×	0.71×	4.1%	4	2.28	1	C-
BDI.TOBlack Diamond Group Limited	CA$21.51	26.65×	2.35×	2.04×	10.21×	-118.1%	35.9%	16.1%	7.6%	8.8%	5.7%	1.7%	0.96×	2.83×	5.13×	1.42×	0.9%	6	1.97	2	C+
CJT.TOCargojet Inc.	CA$95.90	16.02×	1.73×	1.29×	7.34×	-166.4%	19.9%	11.3%	8.1%	10.8%	4.9%	-7.9%	1.55×	3.46×	2.26×	1.23×	1.2%	8	1.41	2	C+
DIV.TODiversified Royalty Corp.	CA$3.87	16.91×	2.18×	8.88×	12.85×	-100.8%	99.9%	91.5%	51.8%	12.7%	7.7%	7.2%	0.89×	3.67×	3.54×	0.68×	6.2%	4	0.66	2	B-
Peer median	—	16.02×	1.73×	1.29×	7.76×	-100.8%	19.9%	11.3%	8.1%	10.8%	5.7%	1.7%	0.89×	3.06×	3.1×	1.23×	1.3%	6	1.97	2	—