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)
FUR.ASthis companyFugro N.V.	€8.35	-47.17×	0.73×	0.52×	5.74×	119.6%	13.5%	3.2%	-1.1%	-1.5%	1.2%	-14.8%	0.36×	1.63×	2.62×	1.26×	8.6%	3	1.78	3	B-
AGN.ASAegon N.V.	€7.78	10.54×	1.38×	0.39×	10.52×	92.1%	21.1%	16.1%	3.6%	13.0%	1.3%	8.6%	0.74×	1.99×	12.85×	0×	5.7%	6	0.2	3	B
BAMNB.ASKoninklijke BAM Groep nv	€13.34	11.48×	2.53×	0.34×	5.04×	62.8%	6.5%	3.0%	3.0%	22.0%	12.5%	11.6%	0.4×	-1.32×	13.71×	0.98×	2.7%	7	2.43	4	A
PNL.ASPostNL N.V.	€0.82	-31.55×	3.05×	0.16×	4.91×	-140.2%	5.0%	1.4%	-0.5%	-10.2%	3.1%	23.8%	6.63×	2.69×	0.96×	1.07×	2.8%	7	1.81	3	B
SBMO.ASSBM Offshore N.V.	€32.62	5.19×	1.13×	0.81×	6.81×	-80.8%	34.2%	30.1%	15.6%	21.8%	10.5%	17.1%	2.08×	4.21×	2.39×	1.44×	3.4%	8	1.43	3	B+
VPK.ASKoninklijke Vopak N.V.	€52.55	7.24×	1.34×	3.37×	10.15×	-85.1%	43.8%	29.4%	46.5%	18.5%	5.0%	10.0%	0.86×	3.87×	2.93×	0.9×	4.2%	6	1.97	4	A-
Peer median	—	7.24×	1.38×	0.39×	6.81×	-80.8%	21.1%	16.1%	3.6%	18.5%	5.0%	11.6%	0.86×	2.69×	2.93×	0.98×	3.4%	7	1.81	3	—