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)
EVS.BRthis companyEVS Broadcast Equipment S.A.	€18.16	12.8×	2.12×	2.37×	7.61×	523.4%	70.8%	21.0%	18.5%	16.6%	15.6%	4.6%	0.06×	-1.02×	34.34×	2.73×	3.3%	6	3.39	5	S-
BAR.BRBarco N.V.	€6.26	13.93×	1.4×	1.04×	6.88×	387.3%	40.1%	7.5%	7.4%	10.0%	6.9%	6.1%	0.1×	-1.57×	17.03×	2.6×	4.4%	6	2.57	4	A
ECONB.BREconocom Group SE	€1.52	51.89×	0.63×	0.09×	3.29×	903.9%	7.3%	3.8%	0.2%	1.2%	5.5%	59.2%	1.68×	1.45×	3.31×	1.2×	5.9%	4	1.67	3	B
MLTV.BRChoice N.V.	€0.13	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
OPTI.BROption N.V.	€3.84	-8.04×	26.39×	1.95×	-44.9×	-386.3%	34.0%	-13.6%	-24.3%	-329.8%	-21.2%	-7.4%	4.59×	-5.83×	-2.23×	0.59×	0.0%	2	0.45	1	D+
Peer median	—	13.93×	1.4×	1.04×	3.29×	387.3%	34.0%	3.8%	0.2%	1.2%	5.5%	6.1%	1.68×	-1.57×	3.31×	1.2×	4.4%	4	1.67	3	—