| 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) | |||
| €10.14 | 4.76× | 0.74× | 1.51× | 19.92× | 2101.7% | 89.0% | 36.4% | 31.7% | 15.5% | 3.1% | -10.6% | 3.52× | 16.14× | 0× | 0.07× | 7.9% | 3 | -0.05 | 4 | A- | |
| €7.13 | 7.4× | 1.05× | 1.38× | 4.99× | 224.1% | 37.9% | 26.8% | 18.6% | 14.2% | 9.5% | 20.9% | 0.44× | 0.56× | 30.96× | 5.22× | 7.4% | 7 | 2.58 | 4 | A+ | |
| €16.26 | 9.74× | 0.83× | 2.05× | 20.95× | 14.8% | 93.1% | 31.9% | 21.0% | 8.5% | 1.5% | -20.6% | 2.72× | 15.3× | 0.92× | 0.06× | 4.8% | 3 | -0.6 | 2 | C+ | |
| €2.00 | 25.68× | 1.94× | 2.79× | 13.68× | 385.6% | 58.6% | 13.6% | 10.9% | 7.6% | 3.3% | 8.9% | 0.67× | -3.43× | 0.33× | 0.1× | 0.0% | 2 | -0.6 | 3 | B | |
| €20.18 | 8.35× | 1.12× | 1.77× | 11.79× | 227.1% | 79.1% | 29.4% | 21.0% | 13.3% | 0.9% | 4.8% | 1.64× | 6.42× | 1.54× | 42.78× | 4.9% | 4 | 0.25 | 3 | B | |
| €7.56 | 7.76× | 1.85× | 1.94× | 9× | 338.3% | 74.7% | 36.7% | 25.1% | 24.0% | 9.7% | 18.3% | 1.77× | 4.01× | 69.32× | 0.22× | 5.8% | 5 | 1.99 | 3 | B | |
| Peer median | — | 8.35× | 1.12× | 1.94× | 11.79× | 227.1% | 74.7% | 29.4% | 21.0% | 13.3% | 3.3% | 8.9% | 1.64× | 4.01× | 1.54× | 0.22× | 4.9% | 4 | 0.25 | 3 | — |





