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)
GABR.COthis companyGabriel Holding A/S	DKK 234.00	60.76×	1.72×	0.88×	7.56×	1304.9%	55.0%	8.5%	1.4%	2.8%	5.1%	22.6%	1.36×	3.14×	3.56×	1.17×	0.0%	4	1.89	2	C+
COLUM.COColumbus A/S	DKK 9.10	56.12×	1.65×	0.78×	11.51×	24.3%	13.4%	4.1%	1.4%	2.9%	3.1%	5.9%	0.28×	1.21×	4.64×	1.14×	1.3%	5	3.21	3	B
HH.COH+H International A/S	DKK 99.90	-2.3×	1.65×	0.55×	7.82×	-5.2%	16.0%	4.3%	-24.1%	-71.8%	5.5%	-3.7%	1.05×	2.7×	1.57×	1.7×	0.0%	5	2.22	1	C-
RTX.CORTX A/S	DKK 99.20	70.99×	2.22×	1.36×	15.8×	-101.3%	54.4%	1.6%	1.9%	3.1%	1.6%	7.2%	0.16×	-1.53×	4.3×	3.34×	0.0%	5	4.64	3	B
SCHO.COAktieselskabet Schouw & Co.	DKK 889.00	23.2×	1.33×	0.44×	6.87×	72.5%	13.5%	4.2%	1.9%	5.7%	4.7%	15.5%	0.53×	1.63×	4.03×	1.65×	2.4%	6	2.85	3	B+
SPG.COSP Group A/S	DKK 459.50	15.62×	2.3×	1.4×	9.3×	-22.1%	21.3%	13.4%	9.0%	14.7%	8.7%	5.1%	0.87×	2.43×	7.68×	1.49×	1.2%	5	2.83	4	A
Peer median	—	23.2×	1.65×	0.78×	9.3×	-5.2%	16.0%	4.2%	1.9%	3.1%	4.7%	5.9%	0.53×	1.63×	4.3×	1.65×	1.2%	5	2.85	3	—