| 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) | |||
| €65.55 | 13.13× | 0.88× | 8.67× | 16.05× | -34.5% | 94.2% | 86.2% | 66.0% | 6.7% | 4.3% | 8.2% | 0.7× | 7.1× | 5.71× | 0.07× | 5.8% | 2 | 0.69 | 4 | A | |
| €12.80 | 7.51× | 0.63× | 6.01× | 13.58× | 79.6% | 96.8% | 94.8% | 80.1% | 8.4% | 4.8% | 8.8% | 0.94× | 8.12× | 3.67× | 1.77× | 8.3% | 3 | 0.82 | 4 | A | |
| Peer median | — | 7.51× | 0.63× | 6.01× | 13.58× | 79.6% | 96.8% | 94.8% | 80.1% | 8.4% | 4.8% | 8.8% | 0.94× | 8.12× | 3.67× | 1.77× | 8.3% | 3 | 0.82 | 4 | — |

