| 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) | |||
| €167.80 | 12.34× | 2.11× | 2.53× | 10.44× | 587.1% | 58.3% | 28.7% | 21.3% | 17.8% | 1.2% | -14.3% | 3.84× | 3.18× | 0.76× | 8.6× | 4.7% | 5 | 0.57 | 3 | B | |
| €22.00 | 5.71× | 0.42× | 1.91× | 10.38× | 873.2% | 71.5% | 37.4% | 32.8% | 7.2% | 1.3% | 11.9% | 0.96× | 6.24× | 1.31× | 0.51× | 2.2% | 4 | 0.4 | 3 | B+ | |
| €84.50 | 16.43× | 0.98× | 3.47× | 8.96× | 150.9% | 63.1% | 14.3% | 21.1% | 5.9% | 0.5% | -0.7% | 0.98× | -8.54× | 0.45× | 12.93× | 0.9% | 5 | 0.61 | 2 | C+ | |
| €114.60 | 12.49× | 1.85× | 2.11× | 15.35× | 162.5% | 56.0% | 26.9% | 17.5% | 15.4% | 1.2% | 10.1% | 3.33× | 8.2× | 0.61× | 2× | 3.2% | 5 | -0.52 | 2 | C | |
| €83.60 | 14.49× | 1.23× | 3.94× | 19.57× | 673.9% | 67.6% | 34.9% | 27.2% | 8.5% | 3.0% | 1.9% | 1.77× | 9.71× | 1.08× | 0.14× | 1.5% | 4 | -0.23 | 3 | B | |
| €61.10 | 10.03× | 0.65× | 1.26× | 14.58× | 37.8% | 92.1% | 26.5% | 13.8% | 7.0% | 0.8% | 20.4% | 2.36× | 10.51× | 0.67× | 1.32× | 4.8% | 4 | -0.35 | 3 | B+ | |
| Peer median | — | 12.49× | 0.98× | 2.11× | 14.58× | 162.5% | 67.6% | 26.9% | 21.1% | 7.2% | 1.2% | 10.1% | 1.77× | 8.2× | 0.67× | 1.32× | 2.2% | 4 | -0.23 | 3 | — |





