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)
FNTN.DEthis companyfreenet AG	€23.44	12.76×	2.26×	1.42×	8.38×	351.7%	25.9%	14.5%	11.1%	17.7%	9.8%	10.5%	0.54×	1.34×	13.03×	0.64×	6.8%	7	2.15	4	A-
1U1.DE1&1 AG	€24.35	26.33×	0.73×	1.06×	11.08×	164.2%	20.6%	4.0%	4.0%	2.8%	1.5%	3.8%	0.19×	2.23×	3.54×	1.57×	0.2%	5	1.54	3	B-
DTE.DEDeutsche Telekom AG	€26.16	14.04×	2.17×	1.13×	5.37×	546.2%	24.6%	22.5%	8.1%	15.5%	7.1%	21.0%	2.27×	2.67×	4.11×	1.12×	4.8%	5	1.05	3	B+
E4C.DEEcotel Communication Ag	€6.55	118,000×	1.79×	0.34×	15.49×	182.8%	12.8%	-1.2%	0.0%	0.0%	0.0%	-0.5%	0.22×	1.34×	-2.69×	0.78×	2.4%	5	3.36	3	B
NFN.DENFON AG	€3.54	25.57×	1.18×	0.67×	6.25×	607.3%	33.2%	3.7%	2.5%	4.5%	4.0%	13.3%	0.42×	0.74×	3.26×	1.23×	0.0%	6	0.92	2	C+
UTDI.DEUnited Internet AG	€24.82	16.78×	1.02×	0.78×	7.59×	102.0%	28.9%	8.5%	4.7%	6.1%	3.9%	7.7%	0.96×	3.66×	3.02×	0.67×	6.9%	6	1.25	4	A-
Peer median	—	25.57×	1.18×	0.78×	7.59×	182.8%	24.6%	4.0%	4.0%	4.5%	3.9%	7.7%	0.42×	2.23×	3.26×	1.12×	2.4%	5	1.25	3	—