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)
EKOP.BRthis companyEkopak N.V.	€2.64	-6.71×	2.2×	1.81×	-39.05×	-17937.9%	-31.5%	-27.3%	-27.0%	-32.7%	-8.2%	-23.7%	1.97×	-17.51×	-3.47×	0.72×	0.0%	2	-0.26	1	C-
BAR.BRBarco N.V.	€6.26	13.93×	1.4×	1.04×	6.88×	387.3%	40.1%	7.5%	7.4%	10.0%	6.9%	6.1%	0.1×	-1.57×	17.03×	2.6×	4.4%	6	2.57	4	A
DEME.BRDEME Group N.V.	€166.60	10.19×	1.49×	0.85×	4.45×	76.3%	10.6%	9.4%	8.3%	14.7%	8.0%	6.1%	0.52×	0.44×	15.56×	0.93×	2.7%	7	0.97	4	A
DIE.BRD'Ieteren Group S.A.	€181.50	19.38×	568.52×	1.01×	16.15×	-92.0%	25.1%	4.9%	5.3%	2968.5%	6.9%	6.4%	157.11×	3.11×	2.74×	1.27×	1.1%	7	2.19	3	B+
MELE.BRMelexis N.V.	€54.40	20.54×	4.76×	2.75×	13.71×	-36.0%	38.6%	16.0%	13.4%	23.2%	13.7%	4.2%	0.66×	1.52×	13.56×	5.46×	6.4%	8	7.23	4	A-
XIOR.BRXior Student Housing N.V.	€25.55	19.56×	0.76×	5.98×	24×	-28.4%	70.3%	33.1%	30.4%	3.9%	1.7%	6.3%	1.01×	13.65×	0×	0.24×	3.7%	3	0.58	3	B+
Peer median	—	19.38×	1.49×	1.04×	13.71×	-28.4%	38.6%	9.4%	8.3%	14.7%	6.9%	6.1%	0.66×	1.52×	13.56×	1.27×	3.7%	7	2.19	4	—