| 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) | |||
| €13.80 | 10.78× | 1.57× | 0.73× | 8.49× | 95.4% | 14.0% | 4.1% | 6.8% | 14.5% | 2.7% | 9.2% | 0.68× | 1.74× | 1.8× | 1.49× | 2.4% | 7 | 1.6 | 4 | A- | |
| €77.80 | 19.61× | 2.02× | 0.44× | 5.42× | 70.0% | 17.5% | 3.4% | 2.2% | 10.3% | 4.7% | 16.2% | 1.01× | 0.89× | 6.23× | 1.54× | 3.6% | 3 | 2.05 | 2 | C+ | |
| — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | |
| €4.78 | 17.06× | 1.52× | 0.41× | 3.54× | 792.4% | 28.0% | 3.2% | 2.4% | 8.9% | 4.8% | 11.0% | 0.24× | -0.68× | 13.36× | 1.33× | 1.7% | 6 | 2.84 | 4 | A | |
| €14.20 | 95.29× | 3.56× | 1.47× | 49.45× | -141.2% | 7.6% | -0.3% | 1.6% | 3.8% | -0.4% | 2.2% | 0.89× | 4.26× | -2.3× | 1.25× | 0.0% | 5 | — | 2 | B- | |
| €4.78 | 14.55× | 2.15× | 0.3× | 7.73× | 95.7% | 11.0% | 2.2% | 2.1% | 14.9% | 5.2% | -5.6% | 0× | -1.95× | 166.38× | 4.57× | 0.0% | 4 | 4.59 | 3 | B | |
| Peer median | — | 18.34× | 2.08× | 0.42× | 6.58× | 82.9% | 14.3% | 2.7% | 2.2% | 9.6% | 4.8% | 6.6% | 0.57× | 0.1× | 9.8× | 1.43× | 0.9% | 5 | 2.84 | 3 | — |




