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)
HARB-B.COthis companyHarboes Bryggeri A/S	DKK 120.20	17.47×	0.6×	0.27×	6.81×	20.7%	20.3%	2.5%	1.6%	3.4%	2.6%	-13.9%	0.44×	2.87×	4.04×	1.39×	1.8%	4	2.42	3	B+
DFDS.CODFDS A/S	DKK 156.20	-12.09×	0.39×	0.17×	5.57×	902.8%	5.5%	0.9%	-1.4%	-3.2%	0.9%	35.2%	1.25×	4.14×	0.39×	0.78×	0.0%	6	1.58	2	B-
MATAS.COMatas A/S	DKK 83.00	16.37×	1.06×	0.45×	6.63×	717.6%	18.5%	6.2%	2.8%	6.5%	4.6%	15.3%	1.09×	3.34×	3.25×	1.21×	1.9%	7	1.98	3	B+
NKT.CONKT A/S	DKK 867.00	21.8×	2.61×	1.6×	11.09×	-251.9%	33.2%	16.2%	7.7%	12.5%	14.8%	-4.3%	0.11×	-2.24×	41.14×	1.33×	0.0%	6	2.4	4	A-
NNIT.CONNIT A/S	DKK 39.50	-51.88×	1.58×	0.69×	27.62×	793.6%	23.5%	5.3%	-1.3%	-3.1%	7.7%	-1.9%	0.64×	6.95×	3.62×	1×	0.0%	5	2.66	2	C
RBREW.CORoyal Unibrew A/S	DKK 449.40	18.2×	4.23×	1.81×	11.75×	192.3%	40.9%	14.0%	9.9%	23.2%	12.7%	5.4%	0.91×	2.06×	8.53×	0.71×	2.6%	7	2.37	4	A-
Peer median	—	16.37×	1.58×	0.69×	11.09×	717.6%	23.5%	6.2%	2.8%	6.5%	7.7%	5.4%	0.91×	3.34×	3.62×	1×	0.0%	6	2.37	3	—