| 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) | |||
| €36.71 | 9.63× | 2.52× | 3.55× | 6.61× | 60.2% | 67.7% | 47.9% | 36.8% | 26.2% | 5.3% | 13.8% | 0.07× | -0.51× | 106.74× | 801.06× | 6.5% | 7 | 0.71 | 4 | A- | |
| €7.13 | 7.4× | 1.05× | 1.38× | 4.99× | 224.1% | 37.9% | 26.8% | 18.6% | 14.2% | 9.5% | 20.9% | 0.44× | 0.56× | 30.96× | 5.22× | 7.4% | 7 | 2.58 | 4 | A+ | |
| €61.05 | 14.63× | 4.45× | 3.95× | 14.27× | 275.0% | 99.8% | 34.7% | 27.0% | 30.4% | 2.4% | 7.6% | 1.44× | 2.94× | 4.63× | 0.78× | 4.9% | 5 | 0.95 | 4 | A- | |
| €22.71 | 20.94× | 5.32× | 10.31× | 13.87× | 20.7% | 99.6% | 71.0% | 49.1% | 25.3% | 1.7% | 7.0% | 0.65× | -0.22× | 10.96× | 39.02× | 3.6% | 5 | 0.42 | 3 | B | |
| Peer median | — | 14.63× | 4.45× | 3.95× | 13.87× | 224.1% | 99.6% | 34.7% | 27.0% | 25.3% | 2.4% | 7.6% | 0.65× | 0.56× | 10.96× | 5.22× | 4.9% | 5 | 0.95 | 4 | — |



