| 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) | |||
| €13.90 | 18.25× | 3.22× | 0.75× | 6.96× | 51.4% | 55.2% | 5.6% | 4.0% | 17.3% | 14.1% | 8.9% | 0.24× | -1.13× | 56.5× | 1.67× | 2.4% | 6 | 3.06 | 4 | A- | |
| €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 | |
| €81.50 | 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- | |
| €20.70 | 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- | |
| €0.62 | -4.92× | 1.39× | 4.88× | -7.04× | -3491.8% | -71.0% | -130.2% | -103.5% | -29.5% | -15.5% | -8.1% | 0.48× | -1.27× | -11.48× | 1.02× | 0.0% | 2 | -0.51 | 2 | C | |
| €71.50 | 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+ | |
| Peer median | — | 6.99× | 1.29× | 0.54× | 3.91× | 225.9% | 15.8% | 7.7% | 3.1% | 5.9% | 5.2% | -7.2% | 0.44× | -1.27× | 5.71× | 1.55× | 1.5% | 5 | 1.63 | 4 | — |





