| 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) | |||
| €88.30 | 37.96× | 18.89× | 9.7× | 24.03× | -22.2% | 76.6% | 36.0% | 25.6% | 49.8% | 40.2% | 2.5% | 0.07× | -1.16× | 151.3× | 2.75× | 1.8% | 5 | 15.73 | 4 | A- | |
| €33.10 | 23.53× | 9.52× | 3.14× | 15.58× | -33.5% | 25.2% | 16.3% | 13.3% | 40.4% | 20.3% | 1.9% | 0.63× | 0.67× | 49.58× | 1× | 4.1% | 6 | 5.35 | 4 | A- | |
| €45.00 | -22.06× | 10.41× | 2.45× | -36.39× | -85.6% | 8.0% | -12.4% | -11.1% | -47.1% | -19.4% | 1.4% | 1.2× | -2.57× | -8.65× | 1.16× | 0.0% | 4 | 2.89 | 1 | D+ | |
| €4.86 | 8.07× | 5.76× | 1.27× | 6.29× | 972.8% | 86.4% | 32.2% | 15.8% | 71.7% | 12.8% | 20.4% | 5.72× | 3.07× | 6.07× | 0.15× | 0.0% | 5 | 1.06 | 4 | A | |
| Peer median | — | 8.07× | 9.52× | 2.45× | 6.29× | -33.5% | 25.2% | 16.3% | 13.3% | 40.4% | 12.8% | 1.9% | 1.2× | 0.67× | 6.07× | 1× | 0.0% | 5 | 2.89 | 4 | — |



