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)
MSMthis companyMSC Industrial Direct Co., Inc.	$118.16	29.87×	4.67×	1.66×	17.14×	-14.7%	40.9%	8.0%	5.6%	15.6%	11.4%	3.4%	0.37×	1.12×	14.76×	1.78×	2.9%	8	6.34	4	A-
AITApplied Industrial Technologies, Inc.	$295.78	30.49×	6.79×	2.54×	21.02×	-14.3%	30.3%	11.1%	8.3%	22.3%	17.1%	3.6%	0.26×	0.58×	69.22×	2.58×	0.6%	8	9.95	4	A-
CNMCore & Main, Inc.	$47.50	23.53×	5.2×	1.36×	13.7×	-5.6%	26.9%	9.5%	5.8%	22.1%	10.4%	5.8%	1.22×	2.41×	5.13×	2.63×	0.0%	6	3.07	4	A-
DXPEDXP Enterprises, Inc.	$150.74	19.43×	3.44×	0.85×	10.93×	16.5%	31.5%	8.8%	4.4%	17.8%	9.1%	3.2%	1.97×	3.1×	2.92×	3.34×	0.0%	7	3.7	3	B
FERGFerguson plc	$261.83	68.99×	7.41×	5.25×	47.48×	-94.2%	31.0%	10.2%	7.6%	10.7%	5.3%	1.0%	1.03×	5.46×	17.17×	1.73×	0.8%	5	5.11	3	B-
GICGlobal Industrial Co	$47.48	15.71×	3.58×	0.81×	11×	-14.9%	35.5%	7.1%	5.2%	23.0%	17.2%	6.6%	0.33×	0.34×	976×	2.22×	3.6%	7	7.18	4	A
Peer median	—	23.53×	5.2×	1.36×	13.7×	-14.3%	31.0%	9.5%	5.8%	22.1%	10.4%	3.6%	1.03×	2.41×	17.17×	2.58×	0.6%	7	5.11	4	—