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)
FLUG-B.COthis companyFlügger group A/S	DKK 377.00	16.42×	1.24×	0.45×	5.74×	211.0%	55.6%	4.6%	2.7%	7.5%	5.7%	25.5%	0.62×	1.87×	5.63×	1.37×	5.8%	9	2.9	4	A-
HH.COH+H International A/S	DKK 99.90	-2.3×	1.65×	0.55×	7.82×	-5.2%	16.0%	4.3%	-24.1%	-71.8%	5.5%	-3.7%	1.05×	2.7×	1.57×	1.7×	0.0%	5	2.22	1	C-
HOVE.COHove A/S	DKK 7.22	8.96×	1.4×	0.58×	5.95×	-168.8%	34.7%	9.6%	6.5%	15.7%	15.5%	0.2%	0.08×	0.21×	30.34×	4.06×	2.8%	4	6	4	A
RIAS-B.CORIAS A/S	DKK 635.00	15.76×	0.78×	0.5×	5.48×	160.9%	30.5%	4.3%	3.2%	5.0%	4.8%	5.8%	0.02×	-1.34×	25.4×	2.94×	5.6%	5	3.39	3	B+
SIG.COScandinavian Investment Group A/S	DKK 3.34	22.25×	0.81×	7.12×	26.76×	-25.5%	71.6%	57.2%	31.1%	3.5%	2.1%	9.6%	0.89×	13.69×	10.58×	3.56×	0.0%	4	1.85	4	A
SPG.COSP Group A/S	DKK 459.50	15.62×	2.3×	1.4×	9.3×	-22.1%	21.3%	13.4%	9.0%	14.7%	8.7%	5.1%	0.87×	2.43×	7.68×	1.49×	1.2%	5	2.83	4	A
Peer median	—	15.62×	1.4×	0.58×	7.82×	-22.1%	30.5%	9.6%	6.5%	5.0%	5.5%	5.1%	0.87×	2.43×	10.58×	2.94×	1.2%	5	2.83	4	—