| 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) | |||
| €2.20 | 15× | 0.32× | 0.22× | -0.7× | 317.9% | 29.5% | 0.0% | 1.5% | 2.2% | 0.1% | 27.2% | 0.04× | -14.74× | 0.18× | 4.48× | 0.0% | 7 | 2.54 | 4 | A- | |
| €0.88 | -1.4× | 2.08× | 0.17× | -4.16× | -488.0% | 3.9% | -12.1% | -12.4% | -149.0% | -36.0% | -20.1% | 2.28× | -2.16× | -4.48× | 1.23× | 0.0% | 5 | 0.72 | 2 | C | |
| €3.56 | 22.38× | 2.59× | 0.33× | 10.78× | 30.7% | 2.2% | 1.1% | 1.4% | 11.3% | 5.7% | 0.0% | 0× | -2.03× | 126.42× | 1.52× | 9.8% | 3 | 3.2 | 3 | B+ | |
| €8.64 | -19.29× | 1.02× | 0.54× | -19.48× | -3001.2% | 20.3% | -4.7% | -3.7% | -6.9% | -11.0% | -9.9% | 0.53× | -2.17× | -20.68× | 0.79× | 0.0% | 3 | 1.67 | 2 | B- | |
| €15.60 | 19.35× | 0.28× | 0.15× | 1.62× | 3845.2% | 4.9% | 1.5% | 0.8% | 1.4% | 1.3% | 10.0% | 0.35× | 0.16× | 2.25× | 2.69× | 10.2% | 4 | 2.39 | 3 | B | |
| €6.05 | 17.3× | 0.88× | 0.63× | 15.55× | -16.5% | 3.2% | 1.8% | 3.6% | 5.0% | 2.2% | 17.1% | 0.14× | -7.51× | 5.8× | 2.39× | 1.7% | 6 | 2.34 | 4 | A- | |
| Peer median | — | 17.3× | 1.02× | 0.33× | 1.62× | -16.5% | 3.9% | 1.1% | 0.8% | 1.4% | 1.3% | 0.0% | 0.35× | -2.16× | 2.25× | 1.52× | 1.7% | 4 | 2.34 | 3 | — |





