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)
DROME.ATthis companyDromeas S.A.	€0.29	-17.1×	0.48×	0.56×	16.58×	325.5%	32.4%	0.3%	-3.3%	-2.8%	0.1%	3.3%	0.86×	10.1×	0.05×	1.98×	0.0%	6	0.92	3	B
AEGN.ATAegean Airlines S.A.	€11.40	8.64×	2.25×	0.69×	6.84×	2222.9%	25.0%	9.6%	7.9%	26.0%	4.9%	6.7%	3.48×	3.48×	2.05×	1.64×	5.6%	6	1.52	3	B+
EKTER.ATEkter S.a.	€4.43	9.17×	1.82×	1.06×	5.7×	-53.5%	21.9%	16.5%	11.9%	20.5%	16.1%	6.8%	0.23×	0.03×	10.98×	2.08×	1.7%	6	3.96	5	A+
FOYRK.ATFourlis Holdings S.A.	€3.92	7.22×	1×	0.37×	10.42×	1612.4%	38.6%	3.2%	5.1%	13.8%	1.9%	4.3%	2.52×	7.29×	0.84×	0.92×	3.5%	7	0.86	3	B+
HTO.ATHellenic Telecommunications Organization S.A.	€18.70	9.31×	3.21×	1.95×	3.5×	172.0%	51.1%	43.5%	21.0%	34.4%	39.5%	8.5%	0.5×	0.26×	62.6×	0.65×	5.0%	6	2.54	4	A-
Peer median	—	8.91×	2.03×	0.87×	6.27×	892.2%	31.8%	13.0%	9.9%	23.2%	10.5%	6.8%	1.51×	1.87×	6.51×	1.28×	4.2%	6	2.03	4	—