| 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) | |||
| $35.97 | 8.21× | 1.2× | 2.43× | 4.94× | -6.0% | 47.2% | 36.8% | 29.6% | 14.6% | 7.6% | 10.3% | 0.57× | 1.58× | 4.62× | 0.44× | 0.0% | 7 | 1.84 | 4 | A | |
| $137.65 | 125.27× | 0.66× | 1.1× | 3.72× | 34.0% | 6.5% | 4.1% | 0.9% | 0.6% | 0.3% | 12.9% | 0.19× | 0.73× | 2.48× | 1.06× | 5.9% | 8 | 1.92 | 5 | A+ | |
| $22.83 | 12.51× | 2.09× | 3.1× | 4.81× | 63.5% | 46.7% | 33.5% | 24.8% | 16.8% | 13.5% | 10.1% | 0.22× | 0.17× | 20.32× | 1.54× | 2.8% | 7 | 5.87 | 4 | A | |
| $50.29 | 6.96× | 0.93× | 1.45× | 3.59× | -40.1% | 45.8% | 32.5% | 20.8% | 13.4% | 9.1% | 4.6% | 0.63× | 1.42× | 5.69× | 0.79× | 3.1% | 6 | 1.5 | 4 | A- | |
| $35.19 | 42.81× | 0.87× | 1.66× | 5.01× | -28.9% | 21.5% | 14.4% | 3.9% | 2.0% | 3.2% | 8.9% | 0.43× | 1.45× | 4.03× | 0.85× | 4.2% | 7 | -7.15 | 3 | B+ | |
| $41.22 | 20.76× | 0.99× | 1.37× | 5.92× | 420.9% | 19.7% | 15.7% | 6.6% | 4.8% | 6.0% | 9.6% | 0.43× | 1.49× | 3.17× | 1.67× | 7.1% | 7 | 2.3 | 2 | B- | |
| Peer median | — | 20.76× | 0.93× | 1.45× | 4.81× | 34.0% | 21.5% | 15.7% | 6.6% | 4.8% | 6.0% | 9.6% | 0.43× | 1.42× | 4.03× | 1.06× | 4.2% | 7 | 1.92 | 4 | — |





