Rational Investing

Electronic Equipment/Products

	Total Market Capitalization of All Firms	$527,146 mm
	Average Market Capitalization	$35,143 mm
	Average Market to Model Ratio Weighted by Log of Market Cap	1.1
	Standard Deviation of MM Ratio	0.3
	Average Beta	1.2
	Average EV To Revenue	0.5
	Average EV To EBITDAM	19.6
	Average Price To Free Cash Flow	30.8

Ticker	Company Name	Market To Model	Market Cap ($ mm)	EV to Revenue	Price To FCF	EV/EBITDAM	% Growth	Beta	As Of
6502	Toshiba Corporatio	1.63	12,965	0.2	63.0	44.1	-13	0.9	Sep 20
7951	Yamaha Corporation	1.57	10,211	0.1	39.5	27.1	-20	1.2	Sep 20
6753	Sharp Corporation	1.51	11,074	0.4	11.6	18.7	-1	1.7	Sep 20
6981	Murata Manufacturing Co. Ltd	1.42	68,422	0.2	68.8	42.5	4	1.0	Sep 20
SNE	Sony Corp	1.32	128,534	1.9	23.2	13.6	0	0.8	Sep 20
6501	Hitachi Ltd	1.09	40,641	0.2	9.8	14.0	10	1.4	Sep 20
6367	Daikin Industries, Ltd.	1.07	65,417	0.2	32.7	22.9	-1	1.1	Sep 20
6758	Sony Corp	1.07	128,521	0.2	20.2	12.3	-2	0.8	Sep 20
ELUX-B.ST	Electrolux AB	1.03	7,716	0.2	20.0	13.2	-7	1.1	Sep 20
6752	Panasonic Corporation	0.94	34,313	0.2	14.0	11.4	-18	1.3	Sep 20
7762	Citizen Holdings Co Ltd	0.91	949	0.5	99	30	-28	1.5	Sep 20
6952	Casio Computer Co Ltd	0.89	4,528	0.3	31.0	22.5	-26	1.3	Sep 20
KBAL	Kimball International Inc.	0.70	467	0.7	8.4	5.2	-11	1.0	Jun 20
UEIC	Universal Electronics Inc.	0.68	834	1.4	6.7	4.7	-15	1.2	Sep 20
WHR	Whirlpool Corp	0.62	12,555	0.9	14.3	11.1	-4	1.8	Sep 20