| 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) | |||
| $131.67 | 11.73× | 1.75× | 3.35× | 9.32× | 92.9% | 59.0% | 37.2% | 28.6% | 14.9% | 1.6% | 9.7% | 0.36× | 1.3× | 0.99× | 0.32× | 2.1% | 8 | -0.27 | 4 | A- | |
| $70.52 | 14.67× | 1.46× | 2.55× | 6.35× | -12.4% | 65.9% | 24.7% | 19.4% | 11.1% | 15.5% | 6.8% | 0.05× | -2.92× | 0.75× | 11× | 4.9% | 8 | -0.32 | 3 | B+ | |
| $65.26 | 10.59× | 1.12× | 2.37× | 7.88× | 8.1% | 55.1% | 29.4% | 22.8% | 10.8% | -4.6% | 11.1% | 0.07× | 0.15× | 0.72× | 0.2× | 2.9% | 8 | -0.63 | 4 | A- | |
| $22.95 | 12.24× | 1.1× | 3.93× | 11.51× | -9.2% | 79.9% | 43.8% | 32.5% | 9.1% | 5.1% | 8.6% | 0.43× | 2.98× | 2.12× | 0.01× | 4.4% | 7 | -0.31 | 3 | B | |
| $23.24 | 46.07× | 0.91× | 3.75× | 23.61× | -31.5% | 65.8% | 9.4% | 8.3% | 2.0% | 1.7% | 10.4% | 0.05× | -0.72× | 0.3× | 0.03× | 2.7% | 7 | -0.49 | 4 | A- | |
| $13.40 | 23.83× | 0.62× | 1.46× | 8.26× | -15.7% | 48.6% | 8.3% | 6.0% | 2.6% | -37.9% | 10.7% | 0.17× | -1.09× | 0.17× | 0.72× | 5.0% | 8 | 0.24 | 3 | B+ | |
| Peer median | — | 14.67× | 1.1× | 2.55× | 8.26× | -12.4% | 65.8% | 24.7% | 19.4% | 9.1% | 1.7% | 10.4% | 0.07× | -0.72× | 0.72× | 0.2× | 4.4% | 8 | -0.32 | 3 | — |





