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)
MASthis companyMasco Corporation	$83.93	16.36×	-71.31×	1.75×	11.6×	-31.4%	35.5%	16.8%	10.7%	-435.5%	26.2%	6.5%	-18.47×	2.02×	12.59×	1.81×	2.0%	6	4.05	3	B-
AOSA. O. Smith Corporation	$65.01	17.33×	5.04×	2.44×	11.51×	28.4%	38.8%	19.0%	14.3%	29.4%	23.9%	5.8%	0.1×	0.02×	53.93×	1.5×	2.1%	7	6.23	4	A
FBINFortune Brands Innovations, Inc.	$48.81	20.8×	2.61×	1.39×	11.9×	-15.5%	44.6%	13.9%	6.7%	12.5%	8.4%	5.9%	1.07×	3.19×	5.39×	1.84×	1.9%	8	2.51	3	B-
HAYWHayward Holdings, Inc.	$16.64	22.07×	2.1×	2.98×	10.04×	-25.2%	45.6%	21.1%	13.5%	9.5%	6.9%	6.7%	0.01×	-1.05×	3.96×	2.94×	0.0%	8	2.7	4	A-
LIILennox International Inc.	$348.28	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+
MLIMueller Industries, Inc.	$54.04	16.9×	5.17×	3.08×	10.62×	-22.6%	27.4%	21.4%	18.3%	30.7%	26.0%	5.3%	0.02×	-1.21×	8,289.37×	5.92×	0.8%	5	12.19	4	A
Peer median	—	20.8×	5.04×	2.98×	11.51×	-15.5%	38.8%	20.0%	14.3%	29.4%	23.9%	5.8%	0.1×	0.02×	25.46×	1.84×	1.0%	7	5.73	4	—