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)
DFDS.COthis companyDFDS A/S	DKK 156.20	-12.09×	0.39×	0.17×	5.57×	902.8%	5.5%	0.9%	-1.4%	-3.2%	0.9%	35.2%	1.25×	4.14×	0.39×	0.78×	0.0%	6	1.58	2	B-
DSV.CODSV A/S	DKK 1,447.00	47.04×	3.24×	1.55×	19.92×	50.9%	11.0%	7.1%	3.3%	6.9%	5.4%	5.1%	1.04×	4.43×	4.64×	0.95×	0.4%	7	2.96	3	B
MAERSK-B.COA.P. Møller - Mærsk A/S	DKK 19,865.00	12.83×	0.63×	0.65×	4.39×	237.3%	17.5%	5.3%	5.0%	4.9%	3.1%	18.1%	0.34×	0.97×	1.44×	2.12×	7.6%	5	2.74	4	A-
NTG.CONTG Nordic Transport Group A/S	DKK 328.50	19.07×	2.67×	0.36×	7.39×	233.8%	8.6%	5.2%	1.9%	14.0%	8.4%	13.4%	1.8×	2.72×	3.7×	1.01×	0.0%	5	3.14	3	B+
Peer median	—	19.07×	2.67×	0.65×	7.39×	233.8%	11.0%	5.3%	3.3%	6.9%	5.4%	13.4%	1.04×	2.72×	3.7×	1.01×	0.4%	5	2.96	3	—