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)
EXPL.PAthis companyEPC Groupe	€288.00	16.12×	2.45×	0.85×	8.43×	52.7%	23.6%	6.3%	5.3%	15.2%	8.1%	5.4%	0.62×	1.21×	5.28×	1.42×	0.7%	7	2.31	4	A-
DBG.PADerichebourg S.A.	€8.15	6.83×	0.75×	0.25×	4.8×	78.4%	5.5%	4.8%	3.7%	10.9%	5.7%	15.5%	0.76×	2.16×	4.84×	1.1×	2.5%	7	2.03	4	A
FGR.PAEiffage S.A.	€107.10	11.12×	1.51×	0.44×	4.95×	436.0%	12.9%	9.8%	3.9%	13.6%	6.2%	24.8%	2.1×	2.31×	6.05×	0.95×	3.7%	6	1	4	A-
IDL.PAID Logistics Group S.A.	€386.50	42.5×	4.28×	0.73×	7.09×	311.5%	4.8%	4.2%	1.7%	9.9%	4.9%	11.7%	2.59×	2.37×	2.02×	0.86×	0.0%	6	1.68	3	B-
STF.PASTEF S.a.	€129.00	19.67×	1.27×	0.32×	7.69×	41.8%	16.7%	2.9%	1.6%	6.4%	2.9%	0.3%	1.26×	3.69×	3.66×	0.72×	3.2%	8	1.98	3	B+
Peer median	—	15.39×	1.39×	0.38×	6.02×	195.0%	9.2%	4.5%	2.7%	10.4%	5.3%	13.6%	1.68×	2.34×	4.25×	0.91×	2.8%	7	1.83	4	—