| 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) | |||
| €37.20 | 83.73× | 2.17× | 0.95× | 26.6× | 105.9% | 13.6% | 2.6% | 1.1% | 2.6% | 4.0% | 6.1% | 0.38× | 3.36× | 2.87× | 1.07× | 2.3% | 6 | 2.05 | 2 | B- | |
| €87.80 | 23.6× | 1.15× | 0.62× | 6× | 35.8% | 8.3% | 7.6% | 2.6% | 4.8% | 6.6% | 12.5% | 0.13× | -0.14× | 33.39× | 1.63× | 2.0% | 6 | 2.9 | 4 | A | |
| €42.82 | 14.83× | 1.31× | 0.3× | 4.92× | 269.6% | 5.5% | 3.3% | 2.0% | 8.7% | 3.7% | 15.4% | 1.16× | 1.52× | 2.71× | 0.93× | 4.4% | 5 | 0.71 | 3 | B+ | |
| €107.10 | 11.12× | 1.51× | 0.44× | 4.95× | 436.0% | 12.9% | 9.8% | 3.9% | 13.6% | 6.2% | 24.8% | 2.1× | 2.31× | 6.05× | 0.95× | 3.7% | 6 | 1 | 4 | A- | |
| €45.06 | 189.46× | 15.58× | 3.23× | 33.57× | -51.3% | 4.9% | 5.8% | 1.7% | 8.2% | 5.8% | 2.2% | 1.3× | 1.9× | 3.75× | 0.8× | 0.5% | 5 | 1.5 | 2 | B- | |
| Peer median | — | 19.22× | 1.41× | 0.53× | 5.47× | 152.7% | 6.9% | 6.7% | 2.3% | 8.5% | 6.0% | 14.0% | 1.23× | 1.71× | 4.9× | 0.94× | 2.8% | 6 | 1.25 | 4 | — |




