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)
CMBT.BRthis companyCmb.Tech N.V.	€15.04	13.61×	0.83×	1.31×	8.28×	3173.2%	28.9%	22.2%	9.6%	6.1%	4.2%	-26.9%	2.12×	5.9×	0.98×	0.86×	0.9%	—	—	4	A-
CFEB.BRCompagnie d'Entreprises CFE S.A.	€10.95	6.29×	0.8×	0.2×	23.45×	44.5%	-1.0%	-1.5%	3.2%	12.7%	-2.4%	50.6%	0.59×	-6.13×	-1.39×	1.02×	4.7%	5	1.39	4	A
DEME.BRDEME Group N.V.	€166.60	10.19×	1.49×	0.85×	4.45×	76.3%	10.6%	9.4%	8.3%	14.7%	8.0%	6.1%	0.52×	0.44×	15.56×	0.93×	2.7%	7	0.97	4	A
EXM.BRExmar N.V.	€11.50	9.76×	1.38×	3.06×	9.02×	-67.9%	36.6%	27.1%	31.2%	14.1%	7.3%	11.5%	0.51×	0.97×	1.49×	2.73×	19.0%	5	2.2	4	A-
Peer median	—	9.76×	1.38×	0.85×	9.02×	44.5%	10.6%	9.4%	8.3%	14.1%	7.3%	11.5%	0.52×	0.44×	1.49×	1.02×	4.7%	5	1.39	4	—