| 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) | |||
| €19.02 | 9.63× | 2.44× | 0.55× | 5.4× | 27.7% | 10.6% | 9.0% | 5.7% | 25.3% | 9.1% | 3.0% | 1.11× | 1.03× | 7.69× | 1.68× | 4.4% | 6 | 3.03 | 3 | B | |
| €24.96 | 20.69× | 1.02× | 0.59× | 5.21× | 37.2% | 18.4% | 6.1% | 3.2% | 5.4% | 2.3% | 9.5% | 0.71× | 1.81× | 3.99× | 1.19× | 6.3% | 6 | 1.64 | 4 | A- | |
| €78.75 | 11.01× | 1.26× | 0.79× | 4.62× | 30.2% | 28.4% | 10.9% | 7.2% | 11.4% | 5.6% | 7.5% | 0.53× | 0.9× | 4.71× | 0.97× | 5.8% | 8 | 2.28 | 4 | A- | |
| Peer median | — | 15.85× | 1.14× | 0.69× | 4.91× | 33.7% | 23.4% | 8.5% | 5.2% | 8.4% | 4.0% | 8.5% | 0.62× | 1.36× | 4.35× | 1.08× | 6.1% | 7 | 1.96 | 4 | — |


