| 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) | |||
| €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 | |
| €6.82 | 7.98× | 0.51× | 0.24× | 5.68× | 1108.7% | 17.5% | 6.6% | 3.0% | 6.5% | 5.0% | 13.5% | 1.05× | 3.68× | 2.66× | 0.97× | 3.8% | 5 | 1.08 | 4 | A | |
| €2.08 | -8.36× | 0.42× | 0.21× | 17.45× | -933.3% | 0.0% | -1.4% | -2.6% | -5.0% | -1.1% | -73.4% | 1.24× | 12.51× | -1.08× | 1.31× | 0.0% | 2 | -0.34 | 1 | D+ | |
| €1.46 | 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+ | |
| €35.20 | 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 | |
| €8.00 | 5.34× | 1.24× | 0.48× | 2.39× | 70.2% | 21.6% | 10.5% | 8.9% | 23.2% | 19.1% | 18.7% | 0.14× | -1.26× | 32.06× | 3.09× | 0.0% | 6 | 5.51 | 5 | S- | |
| Peer median | — | 6.99× | 0.61× | 0.24× | 4.91× | 125.0% | 16.5% | 7.7% | 3.1% | 8.7% | 6.5% | 13.5% | 1.05× | 2.3× | 3.15× | 1.55× | 2.3% | 5 | 1.34 | 4 | — |





