| 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) | |||
| $122.05 | 16.06× | 3.96× | 0.96× | 8.5× | 161.2% | 18.3% | 13.2% | 5.9% | 24.5% | 11.7% | 9.3% | 2.06× | 2.62× | 4.11× | 1.03× | 1.0% | 8 | 2.44 | 3 | B+ | |
| $187.53 | 20.67× | 6.28× | 1.59× | 12.68× | -15.4% | 28.8% | 12.5% | 7.8% | 30.7% | 12.3% | 5.1% | 1.66× | 2.54× | 8.15× | 1.13× | 2.0% | 7 | 3.64 | 3 | B+ | |
| $66.34 | 15.91× | 2.68× | 1.1× | 9.72× | -60.3% | 14.9% | 10.6% | 6.9% | 16.8% | 7.8% | 5.4% | 1.29× | 2.77× | 4.43× | 1.11× | 1.5% | 8 | 2.59 | 3 | B- | |
| $41.51 | 14.9× | 1.89× | 0.66× | 8.55× | 196.4% | 17.7% | 10.2% | 4.4% | 12.7% | 6.0% | 9.8% | 2.03× | 3.86× | 3.48× | 1.22× | 2.0% | 7 | 1.51 | 3 | B+ | |
| $50.11 | 10.96× | 1.2× | 0.58× | 5.6× | 129.2% | 20.9% | 9.5% | 5.3% | 11.0% | 5.9% | 8.0% | 1.27× | 2.76× | 3.05× | 1.05× | 4.8% | 6 | 1.61 | 2 | C+ | |
| $38.78 | 11.94× | 2.03× | 2.22× | 19.2× | -70.1% | 20.3% | 2.2% | 18.6% | 17.0% | 1.1% | 4.8% | 0.72× | 4.78× | 0.78× | 2.52× | 0.5% | 6 | 2.33 | 4 | A | |
| Peer median | — | 14.9× | 2.03× | 1.1× | 9.72× | -15.4% | 20.3% | 10.2% | 6.9% | 16.8% | 6.0% | 5.4% | 1.29× | 2.77× | 3.48× | 1.13× | 2.0% | 7 | 2.33 | 3 | — |





