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)
REKO.Vthis companyReko International Group Inc.	CA$5.65	19.47×	0.48×	0.49×	2.5×	-20.8%	17.1%	1.6%	2.5%	2.5%	1.3%	36.7%	0.22×	-1.81×	1.43×	3.4×	0.0%	6	3.67	5	A+
CPCanadian Pacific Kansas City Ltd.	$93.66	22.35×	2.02×	6.14×	14.24×	-78.7%	53.8%	37.2%	27.5%	9.0%	5.1%	2.3%	0.51×	2.83×	6.4×	0.49×	0.9%	7	2.2	3	B
CP.TOCanadian Pacific Kansas City Ltd.	CA$132.42	22.36×	2.02×	6.14×	13.81×	-64.4%	40.3%	37.6%	27.5%	9.0%	5.1%	2.3%	0.51×	2.75×	6.47×	0.49×	0.9%	7	2.23	3	B
CNR.TOCanadian National Railway Company	CA$178.75	17.91×	3.92×	4.89×	11.64×	-46.9%	44.9%	38.1%	27.3%	21.9%	8.9%	4.0%	1.01×	2.36×	7.21×	0.67×	2.6%	7	2.77	3	B+
CNICanadian National Railway Company	$126.43	17.92×	3.92×	4.89×	11.63×	-53.2%	44.9%	38.1%	27.3%	21.9%	8.9%	4.0%	1.01×	2.36×	7.21×	0.67×	2.6%	7	2.71	3	B+
TRIThomson Reuters Corporation	$109.67	39.42×	5.05×	8.05×	20.28×	33.9%	75.8%	26.6%	20.1%	12.6%	10.1%	3.4%	0.18×	0.53×	10.87×	0.64×	1.8%	7	5.84	4	A-
Peer median	—	22.35×	3.92×	6.14×	13.81×	-53.2%	44.9%	37.6%	27.3%	12.6%	8.9%	3.4%	0.51×	2.36×	7.21×	0.64×	1.8%	7	2.71	3	—