| 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) | |||
| $36.26 | 10.43× | 0.74× | 1.59× | 4.62× | 6.1% | 60.7% | 20.4% | 16.3% | 7.6% | 4.8% | 9.1% | 0.36× | -2.3× | 0.55× | 0.13× | 3.5% | 6 | -0.59 | 4 | A- | |
| $66.67 | 13.39× | 1.18× | 2.91× | 15.12× | 25.7% | 73.7% | 27.3% | 21.7% | 8.8% | 1.1% | 10.6% | 0.78× | 5.8× | 1.16× | 0.32× | 2.9% | 8 | 0.36 | 3 | B+ | |
| $107.70 | 8.76× | 0.9× | 1.26× | 7.35× | 6.3% | 69.5% | 17.8% | 14.4% | 10.3% | 6.4% | 9.4% | 0.43× | 0.93× | 0.73× | 0.18× | 2.5% | 7 | -0.43 | 4 | A- | |
| $86.18 | 7.48× | 0.81× | 1.58× | 11.55× | 62.2% | 63.3% | 26.0% | 21.1% | 10.8% | 5.3% | 12.9% | 0.92× | 5.75× | 0.74× | 0.04× | 3.5% | 5 | -0.42 | 3 | B+ | |
| $28.44 | 13.82× | 0.94× | 2.09× | 15.12× | -54.5% | 65.3% | 18.6% | 15.2% | 6.9% | 0.7% | 9.4% | 0.56× | 4.74× | 0.6× | 1.11× | 5.1% | 7 | -0.48 | 3 | B | |
| $40.22 | 8.54× | 1× | 1.66× | 8.59× | -32.3% | 61.7% | 24.2% | 19.8% | 11.9% | 7.2% | 2.1% | 0.53× | 2.27× | 0.69× | 0.03× | 4.2% | 9 | 0.46 | 2 | B- | |
| Peer median | — | 8.76× | 0.94× | 1.66× | 11.55× | 6.3% | 65.3% | 24.2% | 19.8% | 10.3% | 5.3% | 9.4% | 0.56× | 4.74× | 0.73× | 0.18× | 3.5% | 7 | -0.42 | 3 | — |





