| 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) | |||
| €142.60 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | |
| €6.88 | -4.13× | 0.43× | 0.13× | 3.93× | 59.6% | 9.7% | 1.0% | -3.1% | -10.3% | 1.5% | 23.5% | 0.49× | 1.62× | 1.31× | 1.31× | 2.3% | 4 | 2.51 | 2 | C | |
| €53.87 | 24.41× | 1.19× | 0.66× | 8.81× | -91.2% | 23.9% | 4.3% | 2.7% | 4.9% | 2.5% | 3.4% | 0.74× | 3.12× | 3.12× | 1.93× | 5.3% | 6 | 2.42 | 4 | A | |
| €20.92 | 23.44× | 0.77× | 0.44× | 5.21× | 58.8% | 23.1% | 4.6% | 1.9% | 3.3% | 2.6% | 11.2% | 0.48× | 1.83× | 2.94× | 1.48× | 8.8% | 6 | 2.08 | 3 | B+ | |
| €43.06 | 16.3× | 2.53× | 1.4× | 9.14× | 10.6% | 33.5% | 12.1% | 8.6% | 15.5% | 14.2% | 6.3% | 0.05× | -0.28× | 39.18× | 2.32× | 3.1% | 5 | 5.69 | 4 | A | |
| €12.71 | -2.64× | 0.44× | 0.27× | 7.31× | 365.6% | 19.9% | -0.6% | -10.2% | -16.5% | -0.5% | -3.7% | 0.72× | 4.25× | -0.77× | 1.67× | 0.7% | 4 | 0.94 | 2 | C | |
| Peer median | — | 16.3× | 0.77× | 0.44× | 7.31× | 58.8% | 23.1% | 4.3% | 1.9% | 3.3% | 2.5% | 6.3% | 0.49× | 1.83× | 2.94× | 1.67× | 3.1% | 5 | 2.42 | 3 | — |




