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)
CDLRthis companyCadeler A/S	$7.05	5.14×	0.92×	2.33×	7.02×	-3328.5%	61.3%	49.8%	45.2%	17.9%	9.1%	-62.2%	1.08×	3.62×	12.91×	1.11×	0.0%	6	1.52	3	B+
CMBTCmb.Tech N.V.	$16.92	13.22×	0.84×	1.33×	8.33×	-1711.1%	28.9%	22.2%	9.6%	6.1%	4.2%	-28.4%	2.12×	5.92×	0.98×	0.52×	0.9%	7	1.42	4	A-
DACDanaos Corporation	$147.73	3.51×	0.46×	1.67×	2.48×	195.7%	80.0%	47.8%	47.4%	13.0%	10.0%	18.6%	0.3×	0.16×	10.71×	3.28×	3.7%	7	2.95	5	A+
GSLGlobal Ship Lease, Inc.	$40.59	3.07×	0.69×	1.63×	2.8×	356.5%	53.6%	50.7%	54.3%	23.1%	14.4%	28.7%	0.38×	0.63×	9.98×	2.04×	6.8%	6	2.32	5	S-
NMMNavios Maritime Partners L.P.	$85.61	5.47×	0.47×	1.16×	4.6×	97.4%	64.5%	29.1%	21.2%	8.5%	6.8%	-2.3%	0.71×	2.57×	2.9×	1.13×	0.4%	8	1.13	4	A-
Peer median	—	4.49×	0.58×	1.48×	3.7×	146.6%	59.1%	38.5%	34.3%	10.8%	8.4%	8.1%	0.55×	1.6×	6.44×	1.58×	2.3%	7	1.87	5	—