| 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) | |||
| €13.86 | 19.56× | 3.79× | 3.06× | 9.45× | -49.4% | 47.2% | 24.1% | 15.6% | 19.4% | 12.0% | 3.6% | 0.18× | -0.91× | 38.67× | 3.45× | 1.1% | 7 | 4.62 | 4 | A- | |
| €101.80 | 9.33× | 0.8× | 0.37× | 3.7× | 140.3% | 43.5% | 6.8% | 4.0% | 8.6% | 6.3% | 12.8% | 0.25× | 0.32× | 10.42× | 2.03× | 2.9% | 6 | 2.99 | 4 | A- | |
| €43.33 | 24.09× | 2.86× | 2.2× | 14.05× | 8.3% | 38.6% | 14.7% | 9.2% | 11.9% | 7.4% | 4.4% | 0.83× | 2.81× | 8.08× | 1.11× | 2.1% | 9 | 2.01 | 3 | B+ | |
| Peer median | — | 16.71× | 1.83× | 1.29× | 8.88× | 74.3% | 41.1% | 10.8% | 6.6% | 10.2% | 6.9% | 8.6% | 0.54× | 1.57× | 9.25× | 1.57× | 2.5% | 8 | 2.5 | 4 | — |


