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)
CMBTthis companyCmb.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-
CDLRCadeler 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+
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+
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-
SBLKStar Bulk Carriers Corp.	$27.03	26.33×	0.9×	2.12×	9.08×	27.7%	22.5%	13.5%	8.1%	3.4%	3.8%	9.6%	0.5×	2.25×	1.97×	1.78×	1.6%	9	1.93	4	A+
Peer median	—	5.3×	0.68×	1.89×	5.81×	62.6%	62.9%	38.5%	33.2%	10.8%	7.9%	3.6%	0.61×	2.41×	6.81×	1.45×	1.0%	8	1.72	4	—