| 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) | |||
| €47.06 | 15.25× | 3.06× | 0.65× | 7.98× | 144.0% | 17.0% | 6.5% | 4.3% | 20.1% | 10.1% | 11.7% | 1.09× | 1.62× | 3.73× | 1.03× | 2.8% | 7 | 2.85 | 3 | B+ | |
| €13.16 | 11.48× | 2.53× | 0.34× | 5.04× | 62.8% | 6.5% | 3.0% | 3.0% | 22.0% | 12.5% | 11.6% | 0.4× | -1.32× | 13.71× | 0.98× | 2.7% | 7 | 2.43 | 4 | A | |
| €8.53 | -47.17× | 0.73× | 0.52× | 5.74× | 119.6% | 13.5% | 3.2% | -1.1% | -1.5% | 1.2% | -14.8% | 0.36× | 1.63× | 2.62× | 1.26× | 8.6% | 3 | 1.78 | 3 | B- | |
| €86.00 | 14.29× | 3.39× | 0.67× | 8.13× | -57.5% | 16.4% | 5.9% | 4.7% | 23.7% | 15.7% | 12.6% | 0.24× | -0.26× | 16.32× | 1.02× | 2.4% | 5 | 3.44 | 4 | A- | |
| Peer median | — | 11.48× | 2.53× | 0.52× | 5.74× | 62.8% | 13.5% | 3.2% | 3.0% | 22.0% | 12.5% | 11.6% | 0.36× | -0.26× | 13.71× | 1.02× | 2.7% | 5 | 2.43 | 4 | — |



