| 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) | |||
| €26.80 | 28.61× | 11.53× | 2.54× | 16.68× | -9.4% | 25.0% | 13.0% | 8.9% | 40.5% | 20.0% | 1.8% | 1.27× | 0.91× | 7.05× | 1.21× | 0.7% | 5 | 4.05 | 3 | B+ | |
| €88.60 | 22.99× | 4.54× | 0.44× | 10.68× | 100.9% | 9.3% | 2.9% | 1.9% | 19.7% | 4.4% | 10.5% | 3.34× | 1.65× | 1.63× | 1.16× | 1.9% | 6 | 1.68 | 3 | B | |
| €221.20 | 12.61× | 2.15× | 0.5× | 6.46× | -626.1% | 53.8% | 8.5% | 4.0% | 17.1% | 5.6% | 3.7% | 2.89× | 2.89× | 2.56× | 1.19× | 3.5% | 7 | 1.13 | 2 | C | |
| €44.30 | 14.59× | 3.81× | 1.54× | 8.12× | -50.1% | 33.4% | 16.8% | 10.5% | 25.8% | 9.2% | 6.8% | 1.28× | 2.01× | 8.18× | 0.93× | 4.3% | 7 | 1.87 | 4 | A- | |
| €31.50 | 18.66× | 2.2× | 0.47× | 6.27× | -109.6% | 16.4% | 4.8% | 2.5% | 11.7% | 11.3% | 18.1% | 0.33× | -0.68× | 5.03× | 1.05× | 13.2% | 8 | 2.55 | 4 | A- | |
| — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | |
| Peer median | — | 16.62× | 3× | 0.49× | 7.29× | -79.8% | 24.9% | 6.7% | 3.2% | 18.4% | 7.4% | 8.7% | 2.09× | 1.83× | 3.8× | 1.11× | 3.9% | 7 | 1.77 | 4 | — |




