| 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) | |||
| €11.50 | 5.93× | 1.22× | 3.41× | 5.5× | 43.0% | 91.6% | 43.8% | 64.1% | 23.0% | 5.3% | 10.0% | 0.87× | -1.55× | 0× | 0.21× | 6.7% | 4 | 0.24 | 4 | A- | |
| €14.88 | 9.43× | 1.18× | 1.98× | 15.23× | 328.9% | 71.7% | 30.9% | 22.5% | 13.4% | 1.0% | 26.1% | 2× | 8.86× | 1.21× | 10.16× | 8.7% | 3 | 0.22 | 3 | B+ | |
| €16.20 | 9.74× | 0.83× | 2.05× | 20.95× | 14.8% | 93.1% | 31.9% | 21.0% | 8.5% | 1.5% | -20.6% | 2.72× | 15.3× | 0.92× | 0.06× | 4.8% | 3 | -0.6 | 2 | C+ | |
| €23.80 | 11.59× | 3.2× | 2.82× | 11.87× | 182.4% | 92.3% | 28.0% | 24.3% | 27.5% | 1.4% | 35.4% | 0.67× | 1.97× | 3.88× | 0.19× | 6.3% | 5 | 0.15 | 4 | A- | |
| €13.26 | 12.47× | 1.38× | 2.52× | 12.06× | 754.2% | 82.3% | 30.1% | 20.1% | 11.0% | 3.0% | 39.2% | 1.59× | 4.72× | 1.99× | 0.09× | 4.7% | 3 | 0.25 | 3 | B | |
| €20.20 | 8.35× | 1.12× | 1.77× | 11.79× | 227.1% | 79.1% | 29.4% | 21.0% | 13.3% | 0.9% | 4.8% | 1.64× | 6.42× | 1.54× | 42.78× | 4.9% | 4 | 0.25 | 3 | B | |
| Peer median | — | 9.74× | 1.18× | 2.05× | 12.06× | 227.1% | 82.3% | 30.1% | 21.0% | 13.3% | 1.4% | 26.1% | 1.64× | 6.42× | 1.54× | 0.19× | 4.9% | 3 | 0.22 | 3 | — |





