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)
INTEK.ATthis companyIdeal Holdings S.A.	€5.41	44.93×	1.27×	0.73×	11.94×	1296.3%	34.2%	6.1%	1.5%	2.6%	2.0%	9.6%	1.55×	5.14×	1.35×	1.8×	6.4%	7	1.28	3	B
CPI.ATCPI Computer Peripherals International	€0.50	27.47×	1.91×	0.27×	12.49×	-159.5%	17.9%	1.4%	1.0%	6.9%	2.9%	22.0%	1.94×	6.2×	0.72×	1.07×	0.0%	5	3.05	3	B
INTET.ATIntertech S.A. Inter. Technologies	€1.23	-7.47×	1.71×	0.97×	-14.05×	-40.9%	15.7%	-9.6%	-13.1%	-23.2%	-11.5%	-5.7%	0.34×	-1.82×	-8.19×	1.74×	0.0%	5	1.03	2	C+
QUAL.ATQuality & Reliability A.B.E.E.	€1.18	57.94×	5.72×	1.61×	11.82×	614.3%	27.3%	9.7%	2.8%	9.9%	6.5%	-6.9%	1.66×	1.06×	4.41×	0.65×	0.0%	5	1.77	3	B
Peer median	—	27.47×	1.91×	0.97×	11.82×	-40.9%	17.9%	1.4%	1.0%	6.9%	2.9%	-5.7%	1.66×	1.06×	0.72×	1.07×	0.0%	5	1.77	3	—