| 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) | |||
| €19.50 | 12.12× | 1.19× | 1.12× | 6.87× | 235.3% | 100.0% | 10.7% | 9.3% | 9.9% | 3.5% | 10.2% | 0.11× | -0.88× | 21.1× | 5.05× | 11.2% | 6 | 1.67 | 4 | A+ | |
| €19.74 | 19.2× | 1.9× | 0.89× | 8.24× | 48.5% | 25.0% | 8.9% | 4.6% | 9.9% | 10.2% | 9.4% | 0.58× | 1.22× | 11.04× | 1.36× | 3.4% | 5 | 3.53 | 3 | B | |
| €95.45 | 20.04× | 3× | 1.46× | 12.77× | -30.8% | 29.1% | 9.8% | 7.3% | 15.0% | 9.7% | 3.5% | 0.6× | 1.73× | 11.64× | 1.37× | 0.7% | 7 | 3.74 | 4 | A- | |
| €97.15 | 19.5× | 2.16× | 1.9× | 12.48× | 11.0% | 17.9% | 13.2% | 9.7% | 11.1% | 8.6% | 3.8% | 0.44× | 1.86× | 10.48× | 1.68× | 1.7% | 6 | 3.6 | 3 | B+ | |
| Peer median | — | 19.5× | 2.16× | 1.46× | 12.48× | 11.0% | 25.0% | 9.8% | 7.3% | 11.1% | 9.7% | 3.8% | 0.58× | 1.73× | 11.04× | 1.37× | 1.7% | 6 | 3.6 | 3 | — |



