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)
CRBN.ASthis companyCorbion N.V.	€26.76	14.4×	1.45×	0.85×	7.41×	-26.6%	26.4%	9.2%	5.9%	10.1%	7.6%	8.6%	0.65×	2.14×	7.66×	1.89×	3.5%	6	3.22	4	A-
AMG.ASAMG Critical Materials N.V.	€23.96	-55.6×	1.97×	0.63×	10.21×	-242.6%	18.0%	5.6%	-1.1%	-3.6%	-2.0%	-1.8%	1.58×	3.59×	1.4×	1.52×	1.4%	8	1.57	2	C
APAPAM.ASAperam S.A.	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
AVTX.ASAvantium N.V.	€1.98	-4.02×	0.6×	6.22×	-5.03×	-3594.3%	-235.6%	-298.8%	-154.3%	-14.8%	-13.7%	-64.4%	1.08×	-2.73×	-16.1×	0.46×	0.0%	1	-2	1	C-
HOLCO.ASHolland Colours N.V.	€65.50	21.98×	1.27×	0.7×	8.11×	90.0%	47.6%	4.2%	3.2%	5.8%	5.6%	-4.1%	0.01×	-1.13×	68.12×	3.54×	7.7%	5	4.42	4	A-
IMCD.ASIMCD N.V.	€102.25	21.02×	2.24×	0.96×	11.89×	-4.8%	9.9%	7.6%	4.6%	10.7%	6.9%	6.6%	0.83×	2.89×	3.48×	1.73×	2.8%	7	2.99	3	B+
Peer median	—	8.5×	1.62×	0.83×	9.16×	-123.7%	14.0%	4.9%	1.0%	1.1%	1.8%	-3.0%	0.96×	0.88×	2.44×	1.63×	2.1%	6	2.28	3	—