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)
ONEX.TOthis companyOnex Corporation	CA$110.40	9.04×	0.65×	19.37×	6.71×	-11.6%	75.7%	216.7%	214.2%	7.2%	5.6%	11.8%	0×	-1.99×	624×	357.45×	0.4%	3	6.18	4	A-
CKI.TOClarke Inc.	CA$23.86	22.03×	1×	3.53×	14.14×	33.8%	41.9%	15.3%	16.0%	4.5%	1.5%	1.5%	1×	7.03×	1.15×	0.06×	0.0%	5	0.24	4	A
CVG.TOClairvest Group Inc.	CA$85.00	9.24×	0.8×	5.22×	6.18×	85.2%	64.4%	66.1%	56.6%	8.7%	7.7%	1.7%	0.01×	-1.62×	0×	19.89×	1.2%	6	4.98	—	—
EWEWG.CNEat Well Investment Group Inc.	CA$0.08	-5.67×	10.6×	0.56×	90.57×	-164.0%	12.9%	-2.8%	-12.2%	-231.7%	-2.9%	6.8%	12.98×	45.32×	-0.52×	0.74×	0.0%	5	-2.04	1	C-
PXI.CNPlanet Ventures Inc.	CA$0.22	38.33×	2.11×	49.28×	19.29×	2.4%	76.6%	-41.2%	128.8%	5.5%	-1.4%	1.4%	0×	-3.85×	-0.88×	40.36×	0.0%	5	5.96	3	B
VST.CNVictory Square Technologies Inc.	CA$0.46	36.27×	2.39×	2.08×	35.66×	-4319.3%	25.4%	1.9%	5.8%	6.6%	1.9%	-6.4%	0.29×	-4×	0.93×	3.3×	0.0%	4	1.95	3	B+
Peer median	—	22.03×	2.11×	3.53×	19.29×	2.4%	41.9%	1.9%	16.0%	5.5%	1.5%	1.5%	0.29×	-1.62×	0×	3.3×	0.0%	5	1.95	3	—