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)
ESSITY-B.STthis companyEssity AB (publ)	SEK 288.30	14.44×	2.13×	1.32×	8.24×	124.2%	33.3%	13.4%	9.1%	14.8%	10.3%	4.6%	0.44×	1.14×	12.68×	1.33×	3.1%	6	3.02	3	B+
HEN3.DEHenkel AG & Co. KGaA	€83.72	14.17×	1.41×	1.41×	8.16×	51.5%	51.1%	14.6%	9.9%	9.9%	8.5%	6.3%	0.18×	0.27×	18.49×	1.19×	2.9%	6	3.1	4	A-
Peer median	—	14.17×	1.41×	1.41×	8.16×	51.5%	51.1%	14.6%	9.9%	9.9%	8.5%	6.3%	0.18×	0.27×	18.49×	1.19×	2.9%	6	3.1	4	—