| Company | Price | Valuation | Profitability | Cash & leverage | Quality | Rating | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | P/B | P/S | EV / EBITDA | DCF upside | Gross margin | Operating margin | Net margin | ROE | ROIC | FCF yield | Debt / equity | Net debt / EBITDA | Interest coverage | Current ratio | Dividend yield | Piotroski (0-9) | Altman Z | Rating score (1-5) | |||
| €2.44 | 9.63× | 1.22× | 0.53× | 6.7× | -83.1% | 11.4% | 6.7% | 5.5% | 12.7% | 4.4% | 13.0% | 1.23× | 2.86× | 4.12× | 1.05× | 4.6% | 6 | 1.29 | 4 | A- | |
| €21.64 | 9.78× | 1.69× | 1.74× | 8.63× | -309.7% | 19.7% | 16.1% | 17.8% | 17.3% | 2.9% | 2.5% | 2.04× | 4.46× | 2.63× | 0.69× | 3.4% | 5 | 0.6 | 4 | A- | |
| €9.86 | 22.77× | 3× | 1.23× | 6.13× | -112.6% | 17.7% | 13.8% | 5.4% | 13.2% | 5.0% | 5.6% | 2.14× | 2.44× | 1.3× | 0.72× | 6.0% | 5 | 1.14 | 2 | B- | |
| €3.79 | 12.56× | 1.44× | 0.45× | 8.09× | -92.2% | 32.6% | 5.0% | 3.6% | 11.4% | 4.5% | 3.3% | 1.23× | 3.36× | 2.8× | 1.1× | 4.7% | 4 | 1.45 | 3 | B+ | |
| €2.48 | 11.13× | 1.11× | 0.51× | 7.33× | -191.8% | 41.0% | 6.2% | 4.7% | 10.1% | 3.0% | 1.6% | 1.72× | 4.38× | 2.41× | 0.9× | 5.4% | 4 | 0.86 | 4 | A- | |
| Peer median | — | 11.85× | 1.57× | 0.87× | 7.71× | -152.2% | 26.2% | 10.0% | 5.0% | 12.3% | 3.7% | 2.9% | 1.88× | 3.87× | 2.52× | 0.81× | 5.0% | 5 | 1 | 4 | — |




