| 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) | |||
| $36.96 | 7.25× | 0.91× | 1.79× | 10.89× | -57.2% | 62.3% | 22.5% | 17.6% | 9.0% | 4.8% | 10.2% | 0.81× | 4.07× | 0.61× | 0.11× | 3.6% | 8 | -0.45 | 3 | B | |
| $34.08 | 10.73× | 0.99× | 2.09× | 9.86× | 330.1% | 66.3% | 23.6% | 19.4% | 9.2% | 1.1% | 10.1% | 0.29× | 1.6× | 0.74× | 4.95× | 3.5% | 8 | -0.3 | 3 | B+ | |
| $22.08 | 9.57× | 1.06× | 2.58× | 6.74× | 221.3% | 79.7% | 37.1% | 26.6% | 10.9% | -8.8% | 9.3% | 0.12× | 0.21× | 1.55× | 0.24× | 0.5% | 6 | 0.4 | 4 | A | |
| $42.70 | 8.17× | 1.16× | 1.53× | 6.52× | 18.1% | 73.6% | 23.3% | 18.8% | 14.2% | 4.0% | 14.5% | 0.13× | 0.28× | 1.09× | 0.13× | 1.6% | 5 | 1.43 | 4 | A | |
| $47.78 | 8.27× | 1.23× | 2.03× | 10.16× | 48.2% | 68.9% | 29.7% | 24.7% | 14.9% | 7.8% | 10.9% | 0.79× | 3.66× | 1.02× | 0.14× | 2.9% | 9 | -0.57 | 3 | B | |
| $36.78 | 8.53× | 1.03× | 1.65× | 10.17× | -53.9% | 52.3% | 23.6% | 19.4% | 12.1% | 6.9% | 11.8% | 0.66× | 3.53× | 0.51× | 0.11× | 5.6% | 6 | -0.52 | 3 | B+ | |
| Peer median | — | 8.53× | 1.06× | 2.03× | 9.86× | 48.2% | 68.9% | 23.6% | 19.4% | 12.1% | 4.0% | 10.9% | 0.29× | 1.6× | 1.02× | 0.14× | 2.9% | 6 | -0.3 | 3 | — |





