| 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) | |||
| €64.00 | 21.98× | 1.27× | 0.7× | 8.11× | 90.0% | 47.6% | 4.2% | 3.2% | 5.8% | 5.6% | -4.1% | 0.01× | -1.13× | 68.12× | 3.54× | 7.7% | 5 | 4.42 | 4 | A- | |
| €41.04 | 20.48× | 1.26× | 0.99× | 7.32× | -35.4% | 62.9% | 8.4% | 4.8% | 6.1% | 5.0% | 5.6% | 0.45× | 1.78× | 5.63× | 1.52× | 4.0% | 7 | 3.1 | 3 | B | |
| €23.10 | 9.86× | 1.66× | 0.49× | 8.24× | 245.9% | 15.5% | 7.8% | 5.0% | 16.8% | 10.3% | -11.1% | 0.88× | 2.83× | 6.85× | 1.73× | 5.3% | 3 | 3.22 | 4 | A- | |
| €204.00 | 9.22× | 1.89× | 0.84× | 5.1× | 87.8% | 23.4% | 11.8% | 9.2% | 20.6% | 16.5% | 13.3% | 0.11× | -0.3× | 36.1× | 1.27× | 3.5% | 4 | 2.6 | 4 | A+ | |
| €94.90 | 24.17× | 6.63× | 2.12× | 13.63× | -0.7% | 23.5% | 11.4% | 8.8% | 27.5% | 26.0% | 6.2% | 0.05× | 0.02× | 49.93× | 1.84× | 3.6% | 6 | 9.95 | 4 | A | |
| €48.96 | 15.43× | 1.62× | 0.83× | 10.38× | -46.8% | 18.0% | 6.1% | 5.4% | 10.5% | 5.6% | 8.4% | 0.75× | 2.85× | 3.62× | 1.5× | 4.1% | 7 | 2.58 | 3 | B+ | |
| Peer median | — | 15.43× | 1.66× | 0.84× | 8.24× | -0.7% | 23.4% | 8.4% | 5.4% | 16.8% | 10.3% | 6.2% | 0.45× | 1.78× | 6.85× | 1.52× | 4.0% | 6 | 3.1 | 4 | — |





