| 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) | |||
| €42.82 | 14.83× | 1.31× | 0.3× | 4.92× | 269.6% | 5.5% | 3.3% | 2.0% | 8.7% | 3.7% | 15.4% | 1.16× | 1.52× | 2.71× | 0.93× | 4.4% | 5 | 0.71 | 3 | B+ | |
| €88.80 | 22.99× | 4.54× | 0.44× | 10.68× | 100.9% | 9.3% | 2.9% | 1.9% | 19.7% | 4.4% | 10.5% | 3.34× | 1.65× | 1.63× | 1.16× | 1.9% | 6 | 1.68 | 3 | B | |
| €113.75 | 13.7× | 2.19× | 0.89× | 6.75× | 98.4% | 14.6% | 11.9% | 6.5% | 15.9% | 7.4% | 11.9% | 1.23× | 1.57× | 6× | 0.85× | 4.0% | 7 | 1.06 | 4 | A- | |
| — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | |
| €107.10 | 11.12× | 1.51× | 0.44× | 4.95× | 436.0% | 12.9% | 9.8% | 3.9% | 13.6% | 6.2% | 24.8% | 2.1× | 2.31× | 6.05× | 0.95× | 3.7% | 6 | 1 | 4 | A- | |
| €362.80 | 28.11× | 20× | 0.66× | 16.43× | 86.9% | 7.6% | 2.6% | 2.4% | 71.2% | 6.3% | 6.4% | 6.47× | 1.19× | 2× | 1.13× | 2.0% | 6 | 2.32 | 3 | B | |
| Peer median | — | 18.35× | 3.36× | 0.55× | 8.72× | 99.7% | 11.1% | 6.4% | 3.1% | 17.8% | 6.3% | 11.2% | 2.72× | 1.61× | 4× | 1.04× | 2.8% | 6 | 1.37 | 4 | — |




