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)
AMS.MCthis companyAmadeus IT Group, S.A.	€60.72	20.67×	5.69×	4.24×	11.96×	161.3%	27.8%	27.8%	20.5%	27.5%	15.4%	7.6%	0.66×	0.89×	23.82×	0.82×	2.2%	8	3.69	4	A-
EDR.MCeDreams ODIGEO S.A.	€5.08	6.4×	1.34×	0.5×	4.54×	276.1%	15.7%	14.3%	7.8%	21.1%	12.2%	33.8%	1.54×	2.15×	3.86×	0.25×	0.0%	6	-0.25	3	B+
Peer median	—	6.4×	1.34×	0.5×	4.54×	276.1%	15.7%	14.3%	7.8%	21.1%	12.2%	33.8%	1.54×	2.15×	3.86×	0.25×	0.0%	6	-0.25	3	—