| 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) | |||
| €43.06 | 16.3× | 2.53× | 1.4× | 9.14× | 10.6% | 33.5% | 12.1% | 8.6% | 15.5% | 14.2% | 6.3% | 0.05× | -0.28× | 39.18× | 2.32× | 3.1% | 5 | 5.69 | 4 | A | |
| €6.84 | -4.13× | 0.43× | 0.13× | 3.93× | 59.6% | 9.7% | 1.0% | -3.1% | -10.3% | 1.5% | 23.5% | 0.49× | 1.62× | 1.31× | 1.31× | 2.3% | 4 | 2.51 | 2 | C | |
| €14.50 | 15.6× | 1.99× | 1.33× | 7.17× | 103.8% | 31.0% | 13.5% | 8.5% | 12.7% | 11.2% | 7.6% | 0.22× | 0.14× | 11.75× | 4.58× | 1.9% | 6 | 5.34 | 4 | A | |
| Peer median | — | 5.74× | 1.21× | 0.73× | 5.55× | 81.7% | 20.3% | 7.2% | 2.7% | 1.2% | 6.4% | 15.5% | 0.35× | 0.88× | 6.53× | 2.95× | 2.1% | 5 | 3.92 | 3 | — |


