| 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) | |||
| $51.09 | 11.83× | 1.31× | 2.6× | 8.31× | 28.4% | 87.1% | 30.0% | 22.0% | 11.1% | 1.4% | 11.0% | 0.17× | 0.34× | 2.56× | 1.24× | 2.3% | 7 | 0.45 | 4 | A- | |
| $42.76 | 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 | |
| $142.85 | 13.33× | 2.11× | 4.37× | 11.73× | 6.9% | 79.0% | 41.5% | 33.3% | 16.1% | 9.2% | 7.5% | 0.64× | 1.87× | 1.92× | 0.18× | 2.8% | 7 | -0.16 | 3 | B+ | |
| $47.90 | 8.27× | 1.23× | 2.03× | 10.16× | 48.2% | 68.9% | 29.7% | 24.7% | 14.9% | 7.8% | 10.9% | 0.79× | 3.66× | 1.02× | 0.14× | 2.9% | 9 | -0.57 | 3 | B | |
| $86.00 | 7.48× | 0.81× | 1.58× | 11.55× | 61.4% | 63.3% | 26.0% | 21.1% | 10.8% | 5.3% | 12.9% | 0.92× | 5.75× | 0.74× | 0.04× | 3.5% | 4 | 0.47 | 3 | B+ | |
| $96.94 | 11.38× | 1.09× | 1.53× | 4.71× | -24.7% | 52.6% | 19.3% | 13.5% | 9.6% | 8.1% | 10.2% | 0.01× | -4.23× | 0.48× | 0.13× | 0.4% | 6 | -0.6 | 4 | A- | |
| Peer median | — | 8.27× | 1.16× | 1.58× | 10.16× | 18.1% | 68.9% | 26.0% | 21.1% | 14.2% | 7.8% | 10.9% | 0.64× | 1.87× | 1.02× | 0.13× | 2.8% | 6 | -0.16 | 3 | — |





