Rational Investing

	Total Market Capitalization of All Firms	104009 mm
	Average Market Capitalization	8667 mm
	Average Market to Model Ratio Weighted by Log of Market Cap	1.10
	Standard Deviation of MM Ratio	0
	Average Beta	0.94
	Average EV To Revenue	0.31
	Average Price To Free Cash Flow	70.57

Ticker	Company Name	Market To Model	Market Cap ($ mm)	EV to Revenue	Price To FCF	% Growth	Beta	As Of
3099	Isetan Mitsukoshi Holdings Ltd	2.4	4,514	0.1	335.7	-3	1.17	Sep 18
8273	Izumi Co Ltd.	1.6	3,635	0.3	-41.7	1	0.86	Aug 18
8242	H2O RETAILING CORPORATION	1.5	1,915	0.2	-38.1	4	0.92	Sep 18
DEB.L	Debenhams	1.1	83	0.2	-172.8	1	0.93	Aug 18
8267	Aeon Co.,ltd.	1.0	19,504	0.3	-20.8	3	0.65	Aug 18
KSS	Kohls Corp	1.0	10,326	0.7	10.6	8	1.18	Oct 18
WALMEXV.MX	Wal Mart de Mexico SAB de CV	1.0	41,927	0.1	49.8	8	1.02	Sep 18
8233	Takashimaya Company, Limited	0.9	4,757	0.2	60.2	0	1.01	Aug 18
DDS	Dillards Inc	0.9	1,780	0.3	8.4	5	0.85	Jul 18
M	Macy`s, Inc.	0.8	9,326	0.6	21.6	2	0.59	Oct 18
023530.KS	Lotte Shopping Company Limited	0.5	5,872	0.4	7.7	-4	0.92	Sep 18
DIA.MC	DIA	0.5	369	0.2	-5.3	-15	1.18	Jun 18