| 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) | |||
| €6.36 | 13.44× | 0.36× | 0.23× | 1.61× | 269.0% | 56.5% | 4.7% | 1.7% | 2.7% | 3.4% | 7.7% | 0.02× | -1.38× | 23.92× | 3.21× | 3.7% | 6 | 2.1 | 4 | A | |
| €67.20 | 24.39× | 0.69× | 0.83× | 7.95× | 161.1% | 1.5% | 1.5% | 3.4% | 2.8% | 0.5% | 15.5% | 0.46× | 3.01× | 1.65× | 2.64× | 0.0% | 6 | 1.99 | 4 | A- | |
| €22.00 | 13.01× | 1.32× | 0.93× | 8.98× | 292.2% | 19.6% | 11.2% | 7.0% | 9.9% | 6.8% | 10.8% | 0.76× | 2.87× | 6.94× | 1.36× | 2.2% | 4 | 1.3 | 4 | A | |
| €20.70 | 15.93× | 0.95× | 0.37× | 4.98× | 225.9% | 21.8% | 4.0% | 2.3% | 5.9% | 5.2% | 4.8% | 0.44× | -0.95× | 8.53× | 1.36× | 1.5% | 8 | 1.73 | 4 | A- | |
| €7.19 | -10.41× | 1.02× | 0.59× | 2.67× | 64.9% | 28.9% | 1.0% | -5.7% | -9.9% | 0.5% | -1.5% | 1.84× | 1.55× | 0.17× | 1.41× | 1.2% | 5 | 1.55 | 1 | D+ | |
| €1.65 | -3.91× | -1.26× | 2.21× | 44.42× | -740.9% | 71.1% | -61.2% | -60.9% | 34.7% | -25.6% | -49.9% | -2.09× | 26.8× | -2.4× | 0.46× | 0.0% | 4 | -1.54 | 1 | D+ | |
| Peer median | — | 13.01× | 0.95× | 0.83× | 7.95× | 161.1% | 21.8% | 1.5% | 2.3% | 5.9% | 0.5% | 4.8% | 0.46× | 2.87× | 1.65× | 1.36× | 1.2% | 5 | 1.55 | 4 | — |





