| 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) | |||
| €6.90 | 6.2× | 1.35× | 0.55× | 4.11× | 232.7% | 50.8% | 12.7% | 8.9% | 21.8% | 1.6% | 23.7% | 0.29× | 0.43× | 0× | 0.6× | 2.0% | 5 | 0.2 | 3 | B- | |
| €20.05 | 17.7× | 0.62× | 12.14× | 47.66× | -166.2% | -149.8% | 75.9% | 75.2% | 3.9% | 2.5% | -4.7% | 0.36× | 16.69× | 2.54× | 17.26× | 5.6% | 7 | 1.36 | 2 | C | |
| €15.30 | 4.33× | 2.29× | 0.18× | 0.71× | 1141.3% | 10.0% | 6.6% | 4.0% | 53.0% | 4.1% | 47.4% | 0.96× | -1.78× | 32.05× | 12.04× | 7.9% | 6 | 1.57 | 3 | B+ | |
| €18.90 | 33.67× | 2.99× | 0.66× | 31.39× | 59.5% | 15.9% | -1.1% | 2.0% | 8.9% | -2.5% | 8.8% | 0.1× | -9.01× | -11.93× | 1.24× | 5.0% | 6 | 2.11 | 4 | A- | |
| €8.86 | 5.94× | 0.46× | 0.66× | -2.33× | 325.9% | 66.3% | 14.1% | 11.1% | 7.8% | 0.7% | -28.4% | 1.23× | -5.65× | 0.44× | 8.06× | 7.0% | 2 | 0.37 | 4 | A- | |
| €126.00 | 239.53× | 18.11× | 25.35× | 120.5× | -85.8% | 99.7% | 13.6% | 10.6% | 7.6% | 7.0% | 1.1% | 0× | -0.02× | 45.61× | 0.04× | 0.0% | 5 | 51.87 | 3 | B+ | |
| Peer median | — | 17.7× | 2.29× | 0.66× | 31.39× | 59.5% | 15.9% | 13.6% | 10.6% | 7.8% | 2.5% | 1.1% | 0.36× | -1.78× | 2.54× | 8.06× | 5.6% | 6 | 1.57 | 3 | — |





