| 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) | |||
| €20.90 | 23.44× | 0.77× | 0.44× | 5.21× | 58.8% | 23.1% | 4.6% | 1.9% | 3.3% | 2.6% | 11.2% | 0.48× | 1.83× | 2.94× | 1.48× | 8.8% | 6 | 2.08 | 3 | B+ | |
| €60.10 | -17.79× | 1.64× | 0.88× | 32.72× | -63.5% | 13.3% | -3.4% | -5.0% | -9.2% | -3.9% | -3.3% | 0.45× | 5.84× | -4.39× | 1.53× | 0.0% | 4 | 2.26 | 1 | C- | |
| €53.85 | 24.41× | 1.19× | 0.66× | 8.81× | -91.2% | 23.9% | 4.3% | 2.7% | 4.9% | 2.5% | 3.4% | 0.74× | 3.12× | 3.12× | 1.93× | 5.3% | 6 | 2.42 | 4 | A | |
| €12.81 | -2.64× | 0.44× | 0.27× | 7.31× | 365.6% | 19.9% | -0.6% | -10.2% | -16.5% | -0.5% | -3.7% | 0.72× | 4.25× | -0.77× | 1.67× | 0.7% | 4 | 0.94 | 2 | C | |
| €77.35 | -114.27× | 1.17× | 1.23× | 8.2× | -32.5% | 28.4% | 7.4% | -1.1% | -1.0% | -8.6% | 3.8% | 0.49× | 1.88× | 3.46× | 2.04× | 2.3% | 4 | 2.07 | 2 | C+ | |
| €79.70 | -4.2× | 0.96× | 0.63× | 11.87× | -5.9% | 12.0% | -1.9% | -15.0% | -22.8% | -1.4% | -0.1% | 0.66× | 3.19× | -0.62× | 3.06× | 3.6% | 4 | 2.13 | 2 | C+ | |
| Peer median | — | -4.2× | 1.17× | 0.66× | 8.81× | -32.5% | 19.9% | -0.6% | -5.0% | -9.2% | -1.4% | -0.1% | 0.66× | 3.19× | -0.62× | 1.93× | 2.3% | 4 | 2.13 | 2 | — |





