| 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) | |||
| €62.90 | 34.25× | 5.01× | 1.67× | 13.64× | -23.7% | 73.7% | 8.3% | 4.9% | 14.6% | 11.7% | 3.6% | 0.3× | -0.58× | 21.61× | 1.82× | 0.4% | 7 | 4.16 | 4 | A | |
| €82.60 | 14.29× | 2.83× | 0.88× | 8.87× | -37.4% | 18.5% | 6.4% | 5.8% | 18.6% | 8.5% | 6.5% | 0.32× | -0.51× | 8.17× | 1.13× | 3.7% | 6 | 2.43 | 4 | A- | |
| €111.40 | -46.58× | 1.14× | 0.67× | 7.42× | -239.8% | 11.4% | 2.6% | -1.4% | -2.4% | 0.8% | 18.0% | 2.37× | 4.4× | 0.42× | 1.3× | 0.0% | 7 | 1.66 | 1 | C- | |
| €30.90 | 9.55× | 0.66× | 1.39× | 6.36× | -128.6% | 13.7% | 8.6% | 14.6% | 6.9% | 2.3% | 0.6% | 0.21× | 1.44× | 6× | 1.15× | 3.8% | 5 | 1.72 | 5 | A+ | |
| €13.50 | 24.96× | 2.11× | 0.53× | 12.29× | 136.4% | 10.0% | 3.5% | 2.2% | 8.5% | 5.2% | 7.0% | 1.08× | 3.58× | 1.59× | 1.36× | 0.0% | 7 | 2.53 | 3 | B | |
| €11.70 | -3.16× | 1.36× | 0.26× | 9.62× | -754.7% | 12.0% | -1.5% | -6.6% | -35.1% | -1.0% | 20.9% | 5.42× | 7.2× | -0.3× | 1.36× | 0.0% | 4 | 0.75 | 2 | C | |
| Peer median | — | 9.55× | 1.36× | 0.67× | 8.87× | -128.6% | 12.0% | 3.5% | 2.2% | 6.9% | 2.3% | 7.0% | 1.08× | 3.58× | 1.59× | 1.3× | 0.0% | 6 | 1.72 | 3 | — |





