| 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) | |||
| €59.18 | 19.57× | 4.92× | 1.56× | 18.45× | -73.6% | 23.6% | 8.7% | 8.0% | 25.1% | 5.5% | 5.2% | 1.94× | 4.03× | 7.44× | 1.24× | 0.5% | 6 | 1.73 | 3 | B+ | |
| $256.70 | 13.89× | 3.68× | 1.57× | 8.32× | -7.5% | 32.0% | 15.4% | 11.3% | 26.5% | 16.4% | 10.0% | 0.42× | 0.04× | 37.59× | 1.43× | 3.4% | 7 | 4.51 | 4 | A | |
| €123.70 | 15.05× | 2.07× | 1.07× | 9.38× | 167.2% | 25.1% | 11.4% | 7.1% | 13.7% | 8.6% | 9.0% | 0.81× | 1.97× | 12.91× | 1.18× | 2.4% | 7 | 2.26 | 4 | A | |
| €228.80 | 28.2× | 5.93× | 2.13× | 14.79× | 0.7% | 26.4% | 10.0% | 7.6% | 21.0% | 11.1% | 5.6% | 0.77× | 0.51× | 9.53× | 0.84× | 1.7% | 8 | 1.7 | 3 | B+ | |
| Peer median | — | 15.05× | 3.68× | 1.57× | 9.38× | 0.7% | 26.4% | 11.4% | 7.6% | 21.0% | 11.1% | 9.0% | 0.77× | 0.51× | 12.91× | 1.18× | 2.4% | 7 | 2.26 | 4 | — |



