Rational Investing

	Total Market Capitalization of All Firms	103747 mm
	Average Market Capitalization	8646 mm
	Average Market to Model Ratio Weighted by Log of Market Cap	0.90
	Standard Deviation of MM Ratio	0
	Average Beta	0.90
	Average EV To Revenue	0.31
	Average Price To Free Cash Flow	17.63

Ticker	Company Name	Market To Model	Market Cap ($ mm)	EV to Revenue	Price To FCF	% Growth	Beta	As Of
8273	Izumi Co Ltd.	1.8	3,248	0.2	27.8	2	1.00	Nov 18
WALMEXV.MX	Wal Mart de Mexico SAB de CV	1.6	46,488	0.1	37.6	7	0.85	Dec 18
DIA.MC	DIA	1.0	429	0.3	2.2	2	1.20	Dec 18
8233	Takashimaya Company, Limited	0.9	4,656	0.2	46.8	1	1.00	Aug 18
8242	H2O RETAILING CORPORATION	0.8	1,693	0.2	-2706.3	2	1.03	Dec 18
8267	Aeon Co.,ltd.	0.8	17,464	0.3	-14.5	2	0.76	Nov 18
DEB.L	Debenhams	0.8	53	0.2	-106.3	1	0.89	Aug 18
3099	Isetan Mitsukoshi Holdings Ltd	0.6	3,942	0.1	16.5	0	1.08	Dec 18
DDS	Dillards Inc	0.6	2,090	0.4	8.6	-1	0.94	Jan 19
KSS	Kohls Corp	0.6	11,463	0.7	7.9	0	0.82	Jan 19
M	Macy`s, Inc.	0.6	7,224	0.5	4.9	0	0.50	Jan 19
023530.KS	Lotte Shopping Company Limited	0.5	4,997	0.4	6.4	-4	0.76	Sep 18