| 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) | |||
| €78.55 | 6.56× | 1.19× | 1.24× | 5.42× | 200.5% | 87.5% | 24.0% | 18.9% | 18.1% | 4.9% | 22.9% | 0.75× | 1.43× | 7.54× | 0.95× | 5.8% | 5 | 0.19 | 4 | A- | |
| €457.00 | 13.65× | 2.34× | 1.07× | 7.93× | 66.4% | 81.9% | 11.2% | 7.8% | 17.2% | 5.4% | 21.4% | 0.46× | -0.07× | 20.4× | 0.04× | 4.0% | 8 | -0.56 | 3 | B+ | |
| €45.36 | 9.02× | 2.01× | 0.78× | 12.67× | 8.5% | 28.7% | 9.2% | 9.0% | 23.0% | 4.9% | 24.6% | 1.45× | 4.01× | 15.95× | 0.1× | 5.5% | 8 | 0.68 | 4 | A | |
| €44.17 | 13.24× | 1.69× | 0.73× | 12.02× | 9.1% | 93.2% | 8.6% | 5.6% | 13.0% | 5.0% | 36.0% | 1.23× | 4.49× | 7.75× | 0.03× | 4.0% | 6 | 0.33 | 3 | B | |
| €80.60 | 15.76× | 0.98× | 6.24× | 9.14× | -114.7% | 100.0% | 50.3% | 39.6% | 6.2% | 2.0% | -12.5% | 0.72× | 2.56× | 1.26× | 0.05× | 5.0% | 5 | 0.13 | 2 | B- | |
| €9.82 | 13.77× | 3.54× | 2.67× | 10.75× | 11.3% | 100.0% | 23.6% | 19.4% | 25.6% | 7.8% | 5.8% | 0.39× | 0.64× | 29.35× | 0× | 3.3% | 4 | 1.9 | 3 | B | |
| Peer median | — | 13.65× | 2.01× | 1.07× | 10.75× | 9.1% | 93.2% | 11.2% | 9.0% | 17.2% | 5.0% | 21.4% | 0.72× | 2.56× | 15.95× | 0.04× | 4.0% | 6 | 0.33 | 3 | — |





