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)
ILYDA.ATthis companyIlyda S.A.	€4.08	17.35×	4.71×	8.44×	10.15×	71.9%	72.9%	63.6%	49.2%	27.5%	27.9%	5.9%	0.01×	-0.96×	474.54×	2.84×	1.3%	4	9.3	5	S-
ADMIE.ATAdmie Holding S.A.	€4.68	11.26×	0.88×	1.54×	-1,760.23×	-1611.9%	97.6%	-0.3%	13.8%	7.9%	-0.1%	-57.0%	2.01×	-1,219.04×	-333.5×	35.26×	6.0%	4	53.61	3	B+
EKTER.ATEkter S.a.	€4.43	9.17×	1.82×	1.06×	5.7×	-53.5%	21.9%	16.5%	11.9%	20.5%	16.1%	6.8%	0.23×	0.03×	10.98×	2.08×	1.7%	6	3.96	5	A+
ELPE.ATHELLENiQ ENERGY Holdings S.A.	€16.25	14.67×	0.96×	0.22×	6.77×	-16.1%	9.8%	3.4%	1.5%	6.5%	4.2%	-0.4%	1.22×	3.29×	2.84×	1.41×	9.0%	8	2.68	4	A
EYDAP.ATAthens Water Supply and Sewerage Company S.A.	€13.68	-39.3×	1.04×	2.3×	13.96×	-70.5%	38.2%	-0.6%	-5.9%	-2.7%	-0.2%	-6.7%	0.01×	-6.48×	-0.61×	3.67×	0.9%	6	2.09	2	B-
INTRK.ATIntracom Holdings S.A.	€3.09	21.69×	0.8×	8.63×	1,637.28×	-62.3%	43.3%	-6.1%	40.7%	3.8%	-0.3%	12.5%	0.1×	-560.8×	-0.81×	2.27×	3.5%	7	1.67	3	B+
Peer median	—	11.26×	0.96×	1.54×	6.77×	-62.3%	38.2%	-0.3%	11.9%	6.5%	-0.1%	-0.4%	0.23×	-6.48×	-0.61×	2.27×	3.5%	6	2.68	3	—