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)
HEN.DEthis companyHenkel AG & Co. KGaA	€75.30	14.17×	1.41×	1.41×	8.16×	51.5%	51.1%	14.6%	9.9%	9.9%	8.5%	6.3%	0.18×	0.27×	18.49×	1.19×	2.9%	7	3.8	4	A-
BEI.DEBeiersdorf AG	€84.30	21.98×	2.4×	2.1×	11.7×	-15.7%	57.6%	13.7%	9.5%	10.9%	10.2%	1.8%	0.03×	-0.59×	56.42×	1.9×	1.1%	7	4.84	3	B+
LOLOR.DEL'Oréal S.A.	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Peer median	—	21.98×	2.4×	2.1×	11.7×	-15.7%	57.6%	13.7%	9.5%	10.9%	10.2%	1.8%	0.03×	-0.59×	56.42×	1.9×	1.1%	7	4.84	3	—