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)
AOJ-B.COthis companyBrødrene A & O Johansen A/S	DKK 106.60	12.81×	1.54×	0.42×	8.96×	-12.3%	11.7%	4.7%	3.3%	12.0%	7.7%	4.4%	0.67×	2.6×	7.15×	1.03×	3.2%	6	2.03	3	B+
IG.COInstallatørGruppen A/S	DKK 12.99	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
SOLAR-B.COSolar A/S	DKK 202.50	20.16×	0.77×	0.12×	5.92×	515.5%	4.0%	1.1%	0.6%	3.8%	2.9%	-9.1%	0.9×	3.08×	1.35×	1.2×	7.4%	4	2.28	3	B
Peer median	—	20.16×	0.77×	0.12×	5.92×	515.5%	4.0%	1.1%	0.6%	3.8%	2.9%	-9.1%	0.9×	3.08×	1.35×	1.2×	7.4%	4	2.28	3	—