| 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) | |||
| €16.44 | 6.63× | 0.75× | 5.22× | 13.72× | -41.7% | 81.7% | 77.5% | 78.7% | 11.3% | 4.6% | 9.3% | 1.1× | 7.47× | 3.21× | 2.69× | 14.1% | 8 | 0.89 | 4 | A | |
| €18.00 | 23.97× | 2.84× | 4.92× | 15.55× | -857.3% | 73.9% | 50.4% | 20.5% | 11.9% | 4.2% | -9.0% | 4.25× | 9.29× | 2.1× | 0.23× | 2.2% | 2 | 0.53 | 2 | C+ | |
| €1.36 | -1.52× | 0.28× | 0.95× | 33.62× | 239.0% | 44.2% | 18.4% | -62.3% | -18.3% | 1.4% | 18.5% | 1.58× | 28.49× | 0.67× | 0.68× | 0.0% | 5 | 0.29 | 3 | B- | |
| €9.50 | 9.53× | 0.79× | 3.34× | 18.95× | 197.9% | 86.1% | 65.3% | 34.9% | 8.2% | 5.5% | 14.0% | 1.7× | 12.93× | 1.97× | 0.7× | 3.7% | 4 | 0.55 | 3 | B+ | |
| Peer median | — | 9.53× | 0.79× | 3.34× | 18.95× | 197.9% | 73.9% | 50.4% | 20.5% | 8.2% | 4.2% | 14.0% | 1.7× | 12.93× | 1.97× | 0.68× | 2.2% | 4 | 0.53 | 3 | — |



