Rational Investing

	Total Market Capitalization of All Firms	124721 mm
	Average Market Capitalization	10393 mm
	Average Market to Model Ratio Weighted by Log of Market Cap	1.16
	Standard Deviation of MM Ratio	0
	Average Beta	0.92
	Average EV To Revenue	0.36
	Average Price To Free Cash Flow	101.98

Ticker	Company Name	Market To Model	Market Cap ($ mm)	EV to Revenue	Price To FCF	% Growth	Beta	As Of
8233	Takashimaya Company, Limited	2.4	5,803	0.2	-160.1	1	0.99	May 18
8273	Izumi Co Ltd.	1.6	4,736	0.3	48.8	1	0.69	May 18
WALMEXV.MX	Wal Mart de Mexico SAB de CV	1.3	54,895	0.1	43.4	8	1.04	Jun 18
8267	Aeon Co.,ltd.	1.2	19,442	0.3	-19.1	1	0.56	May 18
DIA.MC	DIA	1.2	1,534	0.4	317.1	-10	0.89	Jun 18
8242	H2O RETAILING CORPORATION	1.0	2,008	0.2	-702.3	5	0.91	Jun 18
KSS	Kohls Corp	1.0	12,975	0.8	11.9	9	1.27	Jul 18
M	Macy`s, Inc.	1.0	10,719	0.7	13.4	1	0.73	Jul 18
DDS	Dillards Inc	0.9	2,228	0.4	9.5	5	0.88	Jul 18
023530.KS	Lotte Shopping Company Limited	0.8	5,479	0.5	7.8	-20	1.01	Jun 18
3099	Isetan Mitsukoshi Holdings Ltd	0.8	4,748	0.1	20.1	0	1.18	Jun 18
DEB.L	Debenhams	0.4	154	0.2	445.8	-1	0.85	Feb 18