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)
NEOGthis companyNeogen Corporation	$12.09	-223×	0.93×	2.23×	15.45×	-121.0%	46.9%	-2.5%	-0.9%	-0.4%	-0.6%	1.6%	0.38×	3.69×	-0.38×	3.82×	0.0%	6	1.45	2	C
BCPCBalchem Corp	$175.53	31.95×	3.98×	4.82×	20.07×	-15.2%	35.7%	21.1%	14.9%	12.3%	11.1%	3.5%	0.15×	0.46×	21.37×	2.07×	0.6%	8	11.15	4	A-
ELANElanco Animal Health Incorporated	$26.68	-48.15×	1.72×	2.38×	21.75×	-80.4%	43.5%	5.3%	-4.9%	-3.5%	2.1%	2.5%	0.61×	5.14×	1.15×	2.17×	0.0%	5	1.37	2	C
IDXXIDEXX Laboratories, Inc.	$691.68	51.37×	33.75×	12.59×	36.54×	-74.8%	61.8%	31.6%	24.6%	66.0%	40.3%	1.9%	0.67×	0.6×	35.54×	1.17×	0.0%	9	60.78	3	B
MRKMerck & Co., Inc.	$147.64	14.42×	5.01×	4.06×	10.59×	19.4%	72.0%	36.2%	28.1%	34.7%	18.3%	4.7%	0.96×	1.27×	17.31×	1.54×	3.1%	6	3.99	1	C-
PAHCPhibro Animal Health Corporation	$34.14	12.76×	3.31×	0.84×	8.47×	-155.0%	33.7%	13.1%	6.6%	25.9%	11.8%	0.8%	2.05×	3.08×	4.17×	2.96×	1.5%	6	3.09	3	B
Peer median	—	14.42×	3.98×	4.06×	20.07×	-74.8%	43.5%	21.1%	14.9%	25.9%	11.8%	2.5%	0.67×	1.27×	17.31×	2.07×	0.6%	6	3.99	3	—