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)
WSOthis companyWatsco, Inc.	$316.22	27.51×	4.59×	1.76×	16.4×	-35.3%	28.0%	9.6%	6.9%	17.9%	14.3%	4.2%	0.17×	0.06×	0×	4.12×	3.7%	5	6.94	4	A-
AAONAAON, Inc.	$62.51	57.77×	6.95×	4.31×	29.41×	-97.1%	26.7%	10.6%	7.5%	12.0%	9.3%	-3.1%	0.47×	1.88×	8.59×	2.63×	0.5%	4	6.44	3	B-
CARRCarrier Global Corporation	$53.75	30.37×	3.21×	2.04×	15.71×	-22.8%	25.9%	8.8%	6.8%	10.8%	5.4%	3.8%	0.92×	3.15×	5.53×	1.2×	1.7%	6	2.13	1	C-
FERGFerguson plc	$264.37	68.99×	7.41×	5.25×	47.48×	-94.2%	31.0%	10.2%	7.6%	10.7%	5.3%	1.0%	1.03×	5.46×	17.17×	1.73×	0.8%	5	5.11	3	B-
LIILennox International Inc.	$350.40	21.77×	14.57×	3.26×	16.43×	8.8%	33.4%	20.0%	15.5%	69.3%	26.1%	3.8%	1.77×	1.76×	25.46×	1.6×	1.0%	5	5.73	3	B+
Peer median	—	44.07×	7.18×	3.79×	22.92×	-58.5%	28.9%	10.4%	7.5%	11.4%	7.4%	2.4%	0.98×	2.51×	12.88×	1.66×	0.9%	5	5.42	3	—