| 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) | |||
| €44.13 | 14.59× | 3.81× | 1.54× | 8.12× | -50.1% | 33.4% | 16.8% | 10.5% | 25.8% | 9.2% | 6.8% | 1.28× | 2.01× | 8.18× | 0.93× | 4.3% | 7 | 1.87 | 4 | A- | |
| €1.14 | 31.72× | 2.95× | 0.33× | 9.54× | -95.5% | 5.4% | 4.3% | 1.0% | 9.3% | 4.5% | 0.3% | 2.9× | 3.33× | 2.37× | 1.05× | 2.4% | 7 | 1.94 | 2 | C | |
| €22.38 | 11.09× | 1.25× | 2.49× | 7.65× | -266.5% | 31.4% | 33.5% | 22.4% | 11.2% | 6.8% | -8.2% | 0.81× | 2.84× | 4.25× | 1.27× | 2.0% | 7 | 1.43 | 3 | B | |
| €5.08 | 14× | 1.43× | 1.04× | 7.71× | -328.2% | 19.3% | 19.3% | 7.4% | 10.1% | 4.2% | -10.3% | 2.08× | 4.23× | 2.4× | 1.15× | 5.1% | 5 | 0.8 | 3 | B+ | |
| €24.70 | 14.74× | 1.71× | 0.78× | 7.07× | -195.7% | 12.3% | 11.8% | 5.3% | 11.6% | 5.0% | -16.8% | 1.66× | 2.94× | 4.49× | 1.08× | 8.0% | 5 | 0.75 | 2 | C+ | |
| €19.16 | 24.44× | 2.19× | 0.54× | 9.6× | -85.2% | 11.6% | 7.3% | 2.2% | 9.0% | 4.7% | -2.2% | 2.14× | 4.52× | 3.78× | 0.77× | 3.4% | 5 | 1.28 | 3 | B | |
| Peer median | — | 14.74× | 1.71× | 0.78× | 7.71× | -195.7% | 12.3% | 11.8% | 5.3% | 10.1% | 4.7% | -8.2% | 2.08× | 3.33× | 3.78× | 1.08× | 3.4% | 5 | 1.28 | 3 | — |





