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)
COCOLT.PRthis companyColt CZ Group SE	CZK 834.00	28.97×	2.8×	2.53×	13.39×	131.0%	21.9%	15.0%	8.7%	9.7%	6.1%	10.2%	1.01×	1.69×	2.92×	2.35×	1.4%	6	1.38	2	C+
ETNEaton Corporation plc	$360.65	30.36×	6.37×	4.5×	21.64×	-50.1%	37.6%	19.1%	14.9%	21.1%	13.1%	2.9%	0.57×	1.7×	19.81×	1.32×	1.3%	6	3.6	3	B-
TTTrane Technologies plc	$419.66	29.73×	10.12×	4.08×	21.33×	-37.8%	36.2%	18.6%	13.7%	33.9%	20.3%	3.2%	0.54×	0.68×	17.44×	1.25×	1.0%	5	5.89	3	B+
FERFerrovial N.V.	$60.78	44.35×	6.69×	4.11×	23.03×	21.0%	24.9%	10.0%	9.2%	15.0%	4.4%	3.6%	1.82×	3.25×	2.21×	1.13×	0.4%	7	2.03	3	B-
RYAAYRyanair Holdings plc	$61.20	12.08×	2.61×	1.69×	6.57×	34.6%	21.0%	15.8%	14.0%	21.6%	17.9%	6.9%	0.15×	-0.33×	0×	0.9×	1.7%	8	3.4	4	A
AERAerCap Holdings N.V.	$174.51	6.6×	1.35×	3.02×	7.66×	-173.0%	59.8%	51.9%	45.8%	20.5%	5.6%	-2.8%	2.38×	4.83×	2.14×	0.61×	0.8%	9	0.98	3	B+
Peer median	—	29.73×	6.37×	4.08×	21.33×	-37.8%	36.2%	18.6%	14.0%	21.1%	13.1%	3.2%	0.57×	1.7×	2.21×	1.13×	1.0%	7	3.4	3	—