| 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) | |||
| €24.20 | 1.97× | 0.76× | 0.16× | 1.2× | 67.0% | 9.6% | 3.0% | 8.3% | 38.7% | 10.0% | 1.6% | 0.21× | -0.55× | 19.22× | 1.48× | 1.6% | 3 | 2.84 | 4 | A | |
| €14.00 | -14.86× | 17.5× | 1.06× | 15.31× | -7354.2% | 49.8% | -12.0% | -7.1% | -117.6% | -4.3% | 17.3% | 21.26× | 8.14× | -0.99× | 0.27× | 0.0% | 4 | -0.5 | 1 | D+ | |
| €4.04 | 8.34× | 1.13× | 0.66× | 9.51× | 1018.3% | 23.0% | 8.1% | 7.9% | 13.6% | 7.8% | -0.6% | 0.73× | 2.29× | 2.76× | 1.05× | 0.0% | 5 | 0.23 | 3 | B | |
| €7.45 | 8.84× | 0.4× | 1.01× | 5.29× | 424.0% | 21.5% | 8.6% | 11.4% | 4.6% | 2.9% | 4.0% | 0.16× | -0.75× | 21.72× | 5.29× | 0.0% | 4 | 1.75 | 4 | A | |
| — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | |
| €6.12 | 14× | 2.72× | 1.85× | 8.19× | -92.3% | 38.7% | 12.4% | 13.0% | 19.2% | 16.9% | 3.9% | 0.06× | -0.68× | 146.88× | 1.59× | 2.3% | 5 | 3.72 | 3 | B+ | |
| Peer median | — | 8.59× | 1.93× | 1.04× | 8.85× | 165.9% | 30.8% | 8.3% | 9.7% | 9.1% | 5.3% | 4.0% | 0.44× | 0.8× | 12.24× | 1.32× | 0.0% | 5 | 0.99 | 3 | — |




