| 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) | |||
| $125.03 | 12.36× | 3.54× | 0.84× | 7.31× | 4.3% | 19.2% | 10.1% | 6.8% | 28.6% | 15.7% | 7.9% | 0.95× | 1.23× | 10.58× | 1.05× | 2.6% | 7 | 2.93 | 4 | A- | |
| $16.69 | -7.1× | 1.13× | 0.14× | 7.85× | 372.6% | 6.6% | 3.0% | -1.9% | -15.9% | 8.3% | 10.2% | 1.36× | 3.29× | 2.14× | 1.12× | 0.0% | 7 | 2.02 | 3 | B- | |
| Peer median | — | -7.1× | 1.13× | 0.14× | 7.85× | 372.6% | 6.6% | 3.0% | -1.9% | -15.9% | 8.3% | 10.2% | 1.36× | 3.29× | 2.14× | 1.12× | 0.0% | 7 | 2.02 | 3 | — |

