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)
ULTAthis companyUlta Beauty, Inc.	$664.54	25.17×	10.35×	2.34×	16.79×	-21.7%	39.1%	12.5%	9.3%	41.1%	22.8%	3.7%	0.78×	0.96×	866.71×	1.41×	0.0%	5	6.88	3	B+
BBWIBath & Body Works, Inc.	$21.73	7.1×	-3.61×	0.63×	6.1×	136.4%	43.7%	15.4%	8.9%	-50.7%	21.0%	18.8%	-3.87×	2.83×	4.08×	1.27×	3.6%	7	2.38	3	B
COTYCoty Inc.	$4.15	-3.09×	0.61×	0.33×	189.61×	213.9%	62.9%	-1.4%	-10.4%	-19.3%	-1.0%	18.4%	1.1×	119.93×	-0.53×	0.75×	0.7%	4	-0.18	2	C+
ELFe.l.f. Beauty, Inc.	$118.48	134.69×	3.12×	2.16×	25.89×	-58.7%	70.7%	8.0%	1.6%	2.3%	4.1%	5.4%	0.81×	3.91×	3.22×	2.35×	0.0%	5	4.15	2	C+
IPARInter Parfums, Inc.	$136.41	16.16×	3.09×	1.83×	9.18×	-61.4%	63.6%	18.2%	11.3%	19.1%	15.8%	7.0%	0.25×	0.22×	37.3×	2.99×	3.8%	7	8.7	4	A-
SBHSally Beauty Holdings, Inc.	$18.88	8.35×	2.06×	0.44×	7.14×	6.7%	51.6%	8.9%	5.3%	24.7%	9.9%	10.5%	1.97×	3.31×	5.09×	2.26×	0.0%	7	2.93	4	A-
Peer median	—	8.35×	2.06×	0.63×	9.18×	6.7%	62.9%	8.9%	5.3%	2.3%	9.9%	10.5%	0.81×	3.31×	4.08×	2.26×	0.7%	7	2.93	3	—