| 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) | |||
| €81.70 | 5.79× | 1.29× | 0.54× | 1.51× | 289.2% | 15.8% | 10.3% | 9.3% | 22.3% | 7.1% | -8.0% | 0.31× | -1.5× | 22.28× | 7.3× | 2.4% | 4 | 1.62 | 4 | A- | |
| €1.44 | 8.46× | 0.99× | 0.57× | 4.91× | 125.0% | 10.3% | 9.4% | 6.7% | 11.7% | 6.8% | -13.6% | 0.6× | 0.75× | 82.5× | 1.91× | 5.1% | 4 | 1.34 | 3 | B+ | |
| €34.90 | 6.99× | 0.61× | 0.22× | 3.91× | 1346.5% | 16.5% | 7.7% | 3.1% | 8.7% | 6.5% | 35.7% | 1.05× | 2.3× | 3.15× | 1.55× | 2.3% | 6 | 1.63 | 4 | A | |
| €20.40 | 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- | |
| €69.00 | 79.89× | 3.59× | 5.62× | 29.77× | -10.7% | 13.7% | 8.7% | 7.0% | 4.5% | 3.0% | -7.2% | 0.38× | -1.73× | 5.71× | 2.89× | 0.4% | 5 | 3.53 | 2 | C+ | |
| €9.10 | 18.96× | 0.98× | 1.17× | 6.16× | 19.1% | 15.5% | 8.0% | 6.1% | 5.2% | 3.8% | -3.2% | 0.35× | -0.89× | 10.86× | 3.45× | 7.9% | 4 | 1.85 | 3 | B | |
| Peer median | — | 15.93× | 0.98× | 0.57× | 4.98× | 125.0% | 15.5% | 8.0% | 6.1% | 5.9% | 5.2% | -3.2% | 0.44× | -0.89× | 8.53× | 1.91× | 2.3% | 5 | 1.73 | 3 | — |





