| 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) | |||
| €34.04 | 26.19× | 1.74× | 1.66× | 12.31× | 23.0% | 52.8% | 10.0% | 6.3% | 6.7% | 5.5% | 4.6% | 0.29× | 1.67× | 8.39× | 2.35× | 1.4% | 7 | — | 3 | B- | |
| €101.80 | 9.33× | 0.8× | 0.37× | 3.7× | 140.3% | 43.5% | 6.8% | 4.0% | 8.6% | 6.3% | 12.8% | 0.25× | 0.32× | 10.42× | 2.03× | 2.9% | 6 | 2.99 | 4 | A- | |
| €24.70 | -1,128.14× | 1.15× | 1.09× | 14.05× | 16.5% | 25.6% | 3.4% | -0.1% | -0.1% | -0.1% | -3.6% | 0.56× | 4.01× | 2.13× | 3.97× | 2.7% | 3 | 2.11 | 2 | C+ | |
| €43.33 | 24.09× | 2.86× | 2.2× | 14.05× | 8.3% | 38.6% | 14.7% | 9.2% | 11.9% | 7.4% | 4.4% | 0.83× | 2.81× | 8.08× | 1.11× | 2.1% | 9 | 2.01 | 3 | B+ | |
| Peer median | — | 9.33× | 1.15× | 1.09× | 14.05× | 16.5% | 38.6% | 6.8% | 4.0% | 8.6% | 6.3% | 4.4% | 0.56× | 2.81× | 8.08× | 2.03× | 2.7% | 6 | 2.11 | 3 | — |



