| 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) | |||
| €14.95 | 3.3× | 0.7× | 0.57× | -9.19× | 133.0% | 33.0% | 1.8% | 17.2% | 21.2% | 1.2% | 10.3% | 0.44× | 17.1× | 0.96× | 5.31× | 6.4% | 6 | 1.81 | 5 | A+ | |
| €3.30 | 15.47× | 1.69× | 1.99× | 32.84× | 188.1% | 73.3% | 18.3% | 12.8% | 10.9% | 1.7% | 0.3% | 4.87× | 24.12× | 24.16× | 3.53× | 3.1% | 5 | 0.56 | 2 | C+ | |
| €16.00 | -8.02× | 0.95× | 6.37× | -14.76× | -100.6% | -3.4% | -89.8% | -79.3% | -11.8% | -2.9% | -5.3% | 0.14× | -1.18× | -14.63× | 0.64× | 0.0% | 5 | 2.66 | 4 | A+ | |
| €115.00 | -16.32× | 5.37× | 17.95× | -15.25× | -57.3% | 99.9% | 51.2% | -110.0% | -32.9% | 13.4% | -17.2% | 0.01× | 0× | 1,017× | 19.33× | 48.0% | 2 | 33.13 | 2 | C | |
| €4.37 | -5.46× | 2.03× | 3.04× | -64.17× | -241.1% | 37.3% | -41.1% | -55.8% | -37.2% | -10.1% | -6.6% | 0.79× | -16.27× | -2.33× | 5.28× | 0.0% | 3 | 0.82 | 1 | C- | |
| €82.00 | 71× | 4.41× | 0.36× | 34.62× | 413.3% | 18.6% | 2.0% | 0.5% | 6.2% | 3.2% | 13.4% | 1.38× | 6.88× | 2.6× | 1.21× | 0.8% | 4 | 4.88 | — | — | |
| Peer median | — | -5.46× | 2.03× | 3.04× | -14.76× | -57.3% | 37.3% | 2.0% | -55.8% | -11.8% | 1.7% | -5.3% | 0.79× | 0× | 2.6× | 3.53× | 0.8% | 4 | 2.66 | 2 | — |





