| 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) | |||
| €5.29 | 9.77× | 0.57× | 7.94× | 17.76× | -67.3% | 82.0% | 75.0% | 81.3% | 5.9% | 2.6% | 5.4% | 0.87× | 10.56× | 3.2× | 0.28× | 7.1% | 5 | 0.73 | 4 | A | |
| €13.00 | 21.76× | 0.55× | 6.52× | 21.93× | -1194.3% | 82.0% | 61.1% | 30.2% | 2.6% | 2.9% | 4.2% | 0.73× | 12.28× | 1.63× | 0.65× | 0.0% | 6 | 0.95 | 3 | B+ | |
| €11.75 | 8.88× | 0.87× | 12.72× | 11.37× | -22.4% | 85.1% | 70.5% | 143.0% | 9.7% | 2.7% | 5.8% | 0.63× | 4.04× | 2.85× | 1.18× | 1.8% | 4 | 1.04 | 4 | A | |
| €18.10 | 22.78× | 1.19× | 16.96× | 21.73× | 80.0% | 37.5% | 38.2% | 74.4% | 5.2% | 1.8% | -0.3% | 0.42× | 5.67× | 1.88× | 5.37× | 2.1% | 3 | 2.03 | 3 | B+ | |
| Peer median | — | 21.76× | 0.87× | 12.72× | 21.73× | -22.4% | 82.0% | 61.1% | 74.4% | 5.2% | 2.7% | 4.2% | 0.63× | 5.67× | 1.88× | 1.18× | 1.8% | 4 | 1.04 | 3 | — |



