| 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) | |||
| €13.95 | 21.42× | 4.75× | 3.61× | 13.28× | 34.8% | 45.0% | 23.8% | 16.9% | 22.3% | 14.2% | 6.8% | 0.64× | 1.28× | 9.26× | 0.72× | 3.2% | 8 | 4.2 | 3 | B+ | |
| €8.88 | 17.46× | 2.47× | 1.03× | 7.6× | 611.5% | 16.7% | 7.6% | 5.8% | 14.0% | 8.7% | 7.8% | 0.53× | 1.08× | 10.27× | 0.6× | 2.2% | 6 | 2.42 | 3 | B | |
| €16.30 | 27.82× | 1.44× | 2.48× | 10.03× | 64.5% | 49.8% | 21.7% | 8.9% | 5.2% | 6.0% | 9.2% | 0.59× | 2.75× | 4.69× | 1.18× | 6.3% | 8 | 1.84 | 3 | B+ | |
| €16.75 | 131.67× | 5.46× | 1.43× | 15.35× | -2.6% | 38.5% | 4.0% | 1.1% | 4.2% | 2.4% | 5.0% | 0.27× | -0.28× | 5.43× | 8.66× | 5.6% | 7 | 5.12 | 2 | C | |
| €9.54 | 10.75× | 1.76× | 0.44× | 5.86× | 169.2% | 22.5% | 6.3% | 4.1% | 16.4% | 8.0% | 23.7% | 1.4× | 2.25× | 5.02× | 0.74× | 6.4% | 5 | 2.51 | 3 | B | |
| €1.01 | -4.5× | 0.26× | 0.11× | 4.54× | 2289.9% | 59.1% | -3.7% | -2.5% | -5.7% | -4.0% | 8.4% | 0.67× | 3.13× | -2.23× | 1.54× | 0.0% | 4 | 1.96 | 2 | C | |
| Peer median | — | 17.46× | 1.76× | 1.03× | 7.6× | 169.2% | 38.5% | 6.3% | 4.1% | 5.2% | 6.0% | 8.4% | 0.59× | 2.25× | 5.02× | 1.18× | 5.6% | 6 | 2.42 | 3 | — |





