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)
BEKB.BRthis companyN.V. Bekaert S.A.	€40.70	28.5×	0.93×	0.52×	7.25×	23.7%	16.0%	7.8%	1.8%	3.3%	5.2%	17.9%	0.35×	0.65×	8.98×	1.62×	5.2%	6	2.61	3	B
CAMB.BRCampine N.V.	€179.50	5.56×	2.31×	0.41×	4.04×	-99.0%	12.3%	8.8%	7.4%	41.5%	30.2%	9.3%	0.11×	-0.03×	39.58×	2.18×	2.2%	6	6.42	5	S-
CENER.BRCenergy Holdings S.A.	€21.82	16.73×	3.66×	1.57×	10.16×	38.7%	17.9%	14.4%	9.4%	21.9%	14.3%	-0.1%	0.73×	0.6×	5.08×	1.01×	0.9%	5	2.8	4	A-
UMI.BRUmicore S.A.	€18.95	11.19×	1.92×	0.22×	4.31×	-146.5%	7.2%	5.3%	2.0%	17.2%	9.0%	7.8%	1.27×	0.99×	6.87×	1.35×	1.4%	6	4.07	4	A-
VIO.BRViohalco S.A.	€14.84	13.01×	1.45×	0.42×	6.64×	-150.5%	11.9%	7.3%	3.3%	11.1%	8.1%	1.5%	1.05×	2.17×	3.31×	1.2×	1.4%	9	2.09	3	B
Peer median	—	12.1×	2.12×	0.42×	5.47×	-122.8%	12.1%	8.1%	5.3%	19.6%	11.6%	4.6%	0.89×	0.8×	5.97×	1.27×	1.4%	6	3.44	4	—