| 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) | |||
| $325.21 | 21.43× | 5.71× | 4.62× | 13.96× | 10.2% | 50.6% | 28.3% | 21.5% | 26.6% | 16.0% | 6.2% | 0.77× | 1.43× | 12.8× | 0.6× | 1.4% | 7 | 4.36 | 3 | B+ | |
| $190.52 | 14.16× | 5.61× | 2.13× | 11.6× | 7.2% | 31.8% | 17.4% | 15.0% | 39.6% | 13.4% | 8.0% | 1.24× | 1.9× | -13.02× | 1.24× | 2.8% | 8 | 4.15 | 4 | A- | |
| $302.98 | 24.43× | 3.42× | 15.06× | 16.83× | 34.0% | 86.1% | 64.9% | 62.0% | 14.1% | 8.4% | 4.3% | 0.12× | -0.17× | 32.61× | 1.03× | 4.0% | 6 | 0.6 | 3 | B+ | |
| $173.10 | 27.92× | 3.2× | 7.32× | 16.85× | -11.8% | 61.9% | 38.7% | 26.1% | 11.4% | 7.0% | 4.6% | 0.7× | 2.93× | 6.27× | 1.02× | 1.2% | 7 | 0.77 | 3 | B | |
| $504.24 | 37.21× | 22.57× | 11.85× | 24.51× | -66.1% | 68.2% | 44.8% | 31.9% | 60.7% | 21.0% | 2.8% | 1.81× | 1.26× | 18.28× | 1.74× | 0.8% | 8 | 7.81 | 3 | B- | |
| $242.75 | 24.33× | 7.45× | 3.72× | 13.77× | 4.0% | 61.0% | 21.5% | 15.3% | 30.6% | 15.4% | 4.9% | 1.15× | 1.28× | 13.17× | 0.99× | 0.8% | 8 | 3.92 | 3 | B+ | |
| Peer median | — | 24.43× | 5.61× | 7.32× | 16.83× | 4.0% | 61.9% | 38.7% | 26.1% | 30.6% | 13.4% | 4.6% | 1.15× | 1.28× | 13.17× | 1.03× | 1.2% | 8 | 3.92 | 3 | — |





