| 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) | |||
| €48.63 | 43.68× | 2.54× | 2.96× | 13.98× | -93.1% | 40.2% | 13.9% | 6.9% | 6.0% | 5.8% | 3.3% | 0.42× | 1.66× | 8.81× | 1.7× | 1.0% | 4 | 4.04 | 2 | C+ | |
| €31.74 | 22.78× | 2.14× | 3.51× | 17.02× | -67.2% | 39.7% | 16.5% | 15.3% | 9.4% | 8.5% | 9.3% | 0.01× | -0.92× | 115.26× | 5.61× | 0.9% | 5 | 4.48 | 2 | B- | |
| €120.60 | 16.5× | 2.6× | 2.86× | 9.39× | -74.6% | 42.3% | 23.6% | 17.4% | 15.8% | 14.5% | 5.9% | 0.16× | -0.06× | 40.31× | 5.63× | 1.0% | 7 | 6.61 | 3 | B+ | |
| €50.50 | -68.86× | 4.9× | 5.33× | 182.38× | -95.3% | 5.1% | -4.2% | -7.7% | -7.1% | -3.6% | 0.6% | 0.06× | 2.01× | 0× | 4.37× | 0.9% | 6 | 13.72 | 3 | B+ | |
| €45.50 | 16.24× | 2.37× | 1.49× | 9.72× | -110.0% | 35.6% | 12.0% | 9.2% | 14.6% | 10.3% | -2.9% | 0.16× | -0.68× | 33.28× | 3.28× | 0.8% | 7 | 4.91 | 3 | B- | |
| Peer median | — | 16.37× | 2.49× | 3.19× | 13.37× | -85.0% | 37.7% | 14.2% | 12.2% | 12.0% | 9.4% | 3.3% | 0.11× | -0.37× | 36.8× | 4.99× | 0.9% | 7 | 5.76 | 3 | — |




