| 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) | |||
| $70.87 | 8.04× | 1.1× | 1.91× | 8.47× | 235.2% | 69.3% | 29.5% | 23.9% | 13.7% | 6.1% | 10.3% | 0.63× | 2.89× | 0.97× | 3.79× | 3.6% | 5 | -0.54 | 3 | B- | |
| $66.43 | 13.39× | 1.18× | 2.91× | 15.12× | 26.4% | 73.7% | 27.3% | 21.7% | 8.8% | 1.1% | 10.6% | 0.78× | 5.8× | 1.16× | 0.32× | 2.9% | 7 | 0.36 | 4 | A- | |
| $41.82 | 13.38× | 0.97× | 2.13× | 13.47× | -23.1% | 67.4% | 19.0% | 15.2% | 6.9% | 4.3% | 8.4% | 0.51× | 3.6× | 0.62× | 0.17× | 3.9% | 6 | -0.66 | 3 | B+ | |
| $40.90 | 35.94× | 1.11× | 2.56× | 25.13× | -19.5% | 62.5% | 7.7% | 7.1% | 3.1% | 2.4% | 9.8% | 0.22× | 0.43× | 0.21× | 0.02× | 2.9% | 6 | 0.14 | 3 | B+ | |
| $42.70 | 8.17× | 1.16× | 1.53× | 6.52× | 18.1% | 73.6% | 23.3% | 18.8% | 14.2% | 4.0% | 14.5% | 0.13× | 0.28× | 1.09× | 0.13× | 1.6% | 5 | 1.43 | 4 | A | |
| $16.72 | 13.56× | 0.77× | 1.29× | 1.93× | 10.2% | 58.7% | 12.6% | 9.5% | 5.7% | 4.8% | 11.2% | 0.1× | -6.47× | 0.36× | 0.09× | 2.0% | 8 | 0.47 | 3 | B+ | |
| Peer median | — | 13.39× | 1.11× | 2.13× | 13.47× | 10.2% | 67.4% | 19.0% | 15.2% | 6.9% | 4.0% | 10.6% | 0.22× | 0.43× | 0.62× | 0.13× | 2.9% | 6 | 0.36 | 3 | — |





