Rational Investing

Electronic Equipment/Products

	Total Market Capitalization of All Firms	$378,178 mm
	Average Market Capitalization	$29,091 mm
	Average Market to Model Ratio Weighted by Log of Market Cap	1.6
	Standard Deviation of MM Ratio	0.6
	Average Beta	1.3
	Average EV To Revenue	0.4
	Average EV To EBITDAM	23.7
	Average Price To Free Cash Flow	40.3

Ticker	Company Name	Market To Model	Market Cap ($ mm)	EV to Revenue	Price To FCF	EV/EBITDAM	% Growth	Beta	As Of
ELUX-B.ST	Electrolux AB	3.24	5,820	0.2	19.9	33.4	-9	1.0	Mar 20
7951	Yamaha Corporation	2.35	7,804	0.1	59.5	45.7	-7	1.2	Mar 20
6502	Toshiba Corporatio	2.05	17,874	0.3	14.5	17.2	-10	1.2	Mar 20
6758	Sony Corp	2.04	92,579	0.3	47.3	37.6	-9	1.1	Mar 20
6367	Daikin Industries, Ltd.	1.73	50,525	0.2	28.8	29.4	2	1.3	Mar 20
6952	Casio Computer Co Ltd	1.67	4,507	0.3	12.0	7.8	-11	1.2	Mar 20
7762	Citizen Holdings Co Ltd	1.53	951	0.5	99	30	-19	1.4	Mar 20
6501	Hitachi Ltd	1.25	30,241	0.3	7.0	7.5	-8	1.5	Mar 20
SNE	Sony Corp	1.22	90,931	1.5	14.7	14.4	-6	1.1	Mar 20
6752	Panasonic Corporation	1.21	21,927	0.2	9.6	11.0	-7	1.4	Mar 20
WHR	Whirlpool Corp	0.99	8,435	0.8	13.5	14.6	-7	1.9	Mar 20
6753	Sharp Corporation	0.98	5,592	0.4	99	30	-9	1.4	Mar 20
6981	Murata Manufacturing Co. Ltd	0.89	40,993	0.2	99	30	-3	1.3	Mar 20