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)
FII.PAthis companyLisi S.A.	€66.30	17.35×	2.23×	1.39×	10.47×	-35.2%	6.9%	9.2%	8.0%	12.9%	6.7%	3.1%	0.46×	0.92×	1.98×	2×	0.7%	7	2.96	4	A-
ALODY.PAOdyssee Technologies	€17.08	14.65×	0×	1.06×	0×	—	54.4%	10.6%	7.2%	0.0%	0.0%	0.0%	0×	0×	14.7×	0×	0.0%	—	—	—	—
FGA.PAFigeac Aero S.A.	€10.72	440.19×	4.72×	0.84×	9.03×	224.2%	4.3%	6.1%	0.2%	1.1%	-5.3%	0.0%	4.46×	3.6×	1.22×	1.39×	0.0%	7	1.33	1	C-
LAT.PALatécoère S.A.	€0.01	-6.32×	2.29×	0.27×	9.92×	2514.6%	0.3%	0.0%	-4.2%	-36.2%	0.0%	-4.2%	2.43×	4.34×	0×	1.47×	0.0%	4	0.79	1	D+
SAF.PASafran S.A.	€308.40	17.32×	8.38×	3.98×	21.85×	-23.0%	14.3%	13.3%	23.0%	48.4%	12.8%	3.6%	0.36×	-0.26×	35.12×	0.9×	1.0%	6	2.28	3	B+
Peer median	—	15.98×	3.51×	0.95×	9.47×	224.2%	9.3%	8.3%	3.7%	0.5%	0.0%	0.0%	1.39×	1.8×	7.96×	1.15×	0.0%	6	1.33	1	—