| 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) | |||
| €7.28 | 26.57× | 3.5× | 5.01× | 17.02× | 203.3% | 32.7% | 17.8% | 18.7% | 13.1% | 8.6% | 5.2% | 0.17× | 0.78× | 20.71× | 1.96× | 0.6% | 8 | 3.29 | 4 | A | |
| €4.04 | 8.34× | 1.13× | 0.66× | 9.51× | 1018.3% | 23.0% | 8.1% | 7.9% | 13.6% | 7.8% | -0.6% | 0.73× | 2.29× | 2.76× | 1.05× | 0.0% | 5 | 0.23 | 3 | B | |
| €9.40 | 7.27× | 0.74× | 0.13× | 4.8× | -87.7% | 24.5% | 2.8% | 1.8% | 10.2% | 5.9% | -49.4% | 0.49× | 1.74× | 5.96× | 2.39× | 0.0% | 5 | 2.88 | 4 | A- | |
| — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | |
| €6.06 | 14× | 2.72× | 1.85× | 8.19× | -92.3% | 38.7% | 12.4% | 13.0% | 19.2% | 16.9% | 3.9% | 0.06× | -0.68× | 146.88× | 1.59× | 2.3% | 5 | 3.72 | 3 | B+ | |
| €24.20 | 1.97× | 0.76× | 0.16× | 1.2× | 67.0% | 9.6% | 3.0% | 8.3% | 38.7% | 10.0% | 1.6% | 0.21× | -0.55× | 19.22× | 1.48× | 1.6% | 3 | 2.84 | 4 | A | |
| Peer median | — | 7.81× | 0.95× | 0.41× | 6.5× | -10.4% | 23.7% | 5.6% | 8.1% | 16.4% | 8.9% | 0.5% | 0.35× | 0.6× | 12.59× | 1.54× | 0.8% | 5 | 2.86 | 4 | — |




