| 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) | |||
| €47.40 | 20.26× | 2.65× | 1.77× | 20.25× | -51.0% | 16.6% | 5.0% | 8.7% | 13.1% | 4.5% | 3.5% | 0.05× | -0.01× | 5.62× | 1.57× | 1.4% | 6 | 4.19 | 4 | A | |
| €13.45 | 10.53× | 0.84× | 0.81× | 1.09× | -28.7% | 12.1% | 9.9% | 7.7% | 8.0% | 6.1% | 20.9% | 0.02× | -5.12× | 26.95× | 3.24× | 1.7% | 5 | 2.98 | 4 | A+ | |
| €10.90 | -94.59× | 0.65× | 0.46× | 21.64× | -749.2% | 18.6% | 1.1% | -0.5% | -0.7% | 0.6% | -29.5% | 0.72× | 10.32× | 0.65× | 4.75× | 1.7% | 6 | 2.26 | 2 | C+ | |
| €16.24 | 7.72× | 1.19× | 0.38× | 6.32× | 146.5% | 22.0% | 3.8% | 4.9% | 15.3% | 5.5% | 16.9% | 0.94× | 0.99× | 2.84× | 1.35× | 3.0% | 6 | 1.72 | 3 | B | |
| €9.16 | -9.47× | 1.75× | 1.19× | 31.3× | -68.4% | 11.1% | -8.6% | -12.4% | -18.4% | -10.7% | 10.6% | 0.07× | -1.12× | -8.64× | 1.91× | 0.0% | 5 | 4.46 | 2 | C | |
| €7.46 | -13.21× | 0.52× | 0.14× | 4.52× | -30.5% | 26.2% | 2.5% | -1.0% | -3.9% | -6.8% | 6.3% | 0.92× | 2.26× | 1.25× | 1.49× | 0.0% | 5 | 1.27 | 2 | C | |
| Peer median | — | -9.47× | 0.84× | 0.46× | 6.32× | -30.5% | 18.6% | 2.5% | -0.5% | -0.7% | 0.6% | 10.6% | 0.72× | 0.99× | 1.25× | 1.91× | 1.7% | 5 | 2.26 | 2 | — |





