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)
INTRK.ATthis companyIntracom 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+
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
ILYDA.ATIlyda 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-
INTEK.ATIdeal 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
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+
PROF.ATProfile Systems & Software S.A.	€10.20	30.88×	4.95×	4.2×	14.76×	-12.5%	41.6%	20.1%	13.4%	15.8%	12.4%	2.8%	0.42×	-0.69×	8.65×	1.7×	0.8%	6	4.27	4	A-
Peer median	—	27.47×	1.91×	0.97×	11.94×	-12.5%	34.2%	6.1%	1.5%	6.9%	2.9%	5.9%	0.42×	-0.69×	1.35×	1.74×	0.8%	5	3.05	3	—