| 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) | |||
| €23.08 | 48.84× | 1.61× | 4.3× | 11.37× | -18.6% | 53.2% | 27.2% | 8.7% | 3.3% | 2.7% | 6.5% | 1.33× | 4.64× | 2.18× | 1.69× | 4.5% | 8 | 0.92 | 2 | C+ | |
| €2.45 | 9.63× | 1.22× | 0.53× | 6.7× | -83.1% | 11.4% | 6.7% | 5.5% | 12.7% | 4.4% | 13.0% | 1.23× | 2.86× | 4.12× | 1.05× | 4.6% | 6 | 1.29 | 4 | A- | |
| €21.62 | 9.78× | 1.69× | 1.74× | 8.63× | -309.7% | 19.7% | 16.1% | 17.8% | 17.3% | 2.9% | 2.5% | 2.04× | 4.46× | 2.63× | 0.69× | 3.4% | 5 | 0.6 | 4 | A- | |
| €18.08 | 10.6× | 2.32× | 4.34× | 9.78× | -71.2% | 47.8% | 51.7% | 41.0% | 21.9% | 6.9% | -10.4% | 2.41× | 3.99× | 3.34× | 2.8× | 3.3% | 3 | 1.14 | 3 | B | |
| €9.84 | 22.77× | 3× | 1.23× | 6.13× | -112.6% | 17.7% | 13.8% | 5.4% | 13.2% | 5.0% | 5.6% | 2.14× | 2.44× | 1.3× | 0.72× | 6.0% | 5 | 1.14 | 2 | B- | |
| €3.80 | 12.56× | 1.44× | 0.45× | 8.09× | -92.2% | 32.6% | 5.0% | 3.6% | 11.4% | 4.5% | 3.3% | 1.23× | 3.36× | 2.8× | 1.1× | 4.7% | 4 | 1.45 | 3 | B+ | |
| Peer median | — | 10.6× | 1.69× | 1.23× | 8.09× | -92.2% | 19.7% | 13.8% | 5.5% | 13.2% | 4.5% | 3.3% | 2.04× | 3.36× | 2.8× | 1.05× | 4.6% | 5 | 1.14 | 3 | — |





