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)
WHDthis companyCactus, Inc.	$59.37	18.88×	2.55×	2.9×	7.57×	-1.6%	54.6%	23.2%	15.4%	13.5%	11.3%	6.9%	0.03×	-1.29×	57.6×	5.81×	1.7%	5	5.1	3	B
ARLPAlliance Resource Partners, L.P.	$24.33	9.6×	1.62×	1.36×	5.02×	223.1%	21.3%	17.6%	14.2%	16.9%	13.6%	12.7%	0.26×	0.61×	9.7×	2.1×	11.3%	5	2.69	4	A
BSMBlack Stone Minerals, L.P.	$13.80	10.38×	2.5×	6.66×	8.58×	145.4%	74.9%	61.8%	71.0%	26.7%	19.9%	10.6%	0.14×	0.44×	29.21×	3.88×	11.2%	7	8.64	4	A+
DKLDelek Logistics Partners, LP	$52.47	13.52×	390.45×	2.36×	9.82×	77.2%	20.9%	18.0%	17.4%	2886.2%	7.5%	-1.3%	389.2×	4.89×	1.02×	1.12×	10.0%	7	1.43	2	C
INSWInternational Seaways, Inc.	$99.77	7.74×	1.19×	2.84×	5.54×	51.6%	42.3%	36.3%	36.7%	15.3%	11.8%	1.6%	0.29×	0.89×	7.17×	3.71×	6.0%	6	6.88	4	A
KGSKodiak Gas Services, Inc.	$45.90	40.65×	2.67×	2.46×	5.55×	-40.7%	42.2%	31.7%	6.2%	6.7%	7.6%	8.8%	0.04×	0.07×	2.09×	0.84×	5.0%	7	1.33	2	C+
Peer median	—	10.38×	2.5×	2.46×	5.55×	77.2%	42.2%	31.7%	17.4%	16.9%	11.8%	8.8%	0.26×	0.61×	7.17×	2.1×	10.0%	7	2.69	4	—