| 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) | |||
| €93.97 | 7.85× | 0.72× | 0.63× | 23.53× | 272.8% | 63.0% | 11.3% | 8.5% | 9.7% | 0.6% | 48.3% | 6.45× | 19.81× | 0.32× | 0.5× | 3.2% | 6 | -0.48 | 3 | B- | |
| €15.85 | 8.05× | 0.76× | 0.47× | 32.99× | 423.6% | 62.6% | 9.7% | 6.3% | 10.2% | 0.4% | 33.7% | 7.47× | 28.66× | 0.27× | 2.36× | 6.3% | 5 | 0.04 | 2 | B- | |
| €12.12 | 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 | |
| €32.49 | 10.48× | 0.82× | 1.06× | 26.63× | 482.0% | 49.9% | 16.0% | 11.4% | 8.8% | 1.0% | 0.0% | 4.56× | 19.97× | 0.34× | 0.37× | 2.1% | 4 | 0.2 | 3 | B+ | |
| €65.90 | 10.11× | 0.74× | 0.6× | 1.25× | -182.2% | 61.0% | 10.2% | 7.0% | 8.6% | 0.9% | -55.9% | 2.38× | -1.47× | 0.26× | 0.51× | 2.5% | 7 | -0.15 | 2 | B- | |
| €16.71 | 11.58× | 1.72× | 2.55× | 31.14× | 692.9% | 53.8% | 28.9% | 22.2% | 14.9% | 1.3% | -5.8% | 6.33× | 23.09× | 0.63× | 0.17× | 5.9% | 6 | 0.23 | 2 | C+ | |
| Peer median | — | 10.48× | 0.82× | 1.06× | 26.63× | 423.6% | 61.0% | 16.0% | 11.4% | 10.2% | 1.0% | 0.0% | 4.56× | 19.97× | 0.34× | 0.37× | 4.4% | 5 | 0.2 | 2 | — |





