| 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) | |||
| €14.81 | 11.8× | 1.98× | 2.7× | 4.96× | 295.9% | 65.4% | 34.7% | 23.1% | 17.0% | 5.3% | -78.2% | 1.62× | -2.82× | 1× | 0.14× | 4.1% | 4 | 0.27 | 2 | C+ | |
| €23.30 | 11.39× | 2.01× | 3.12× | 12.04× | 18.1% | 83.6% | 43.9% | 28.5% | 18.3% | 3.7% | 101.8% | 2.94× | 5.55× | 0× | 0.26× | 3.6% | 6 | -0.29 | 3 | B+ | |
| €12.09 | 13.06× | 1.91× | 2.82× | 12.33× | 236.0% | 68.2% | 32.2% | 22.6% | 15.3% | 2.3% | 57.1% | 2.22× | 4.32× | 1.14× | 0.1× | 4.4% | 4 | 0.2 | 3 | B | |
| €3.69 | 10.53× | 1.33× | 2.4× | 14.03× | 441.3% | 59.7% | 26.7% | 22.8% | 12.6% | 0.5% | 7.4% | 3.09× | 6× | 0.79× | 1.64× | 7.3% | 6 | -0.65 | 3 | B+ | |
| €11.05 | 11.07× | 1.45× | 1.25× | 23.71× | -264.6% | 39.8% | 15.6% | 11.8% | 13.7% | 0.7% | 51.9% | 5.05× | 16.86× | 0.31× | 1.77× | 2.2% | 6 | 0.29 | 3 | B | |
| €3.39 | 11.58× | 1.09× | 2.77× | 8.52× | 361.0% | 82.2% | 35.0% | 24.5% | 9.7% | 2.5% | 2.3% | 2.01× | 1.34× | 1.08× | 0.21× | 5.0% | 4 | 0.13 | 3 | B | |
| Peer median | — | 11.39× | 1.45× | 2.77× | 12.33× | 236.0% | 68.2% | 32.2% | 22.8% | 13.7% | 2.3% | 51.9% | 2.94× | 5.55× | 0.79× | 0.26× | 4.4% | 6 | 0.13 | 3 | — |





