| 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) | |||
| €34.92 | 16.21× | 12.43× | 2.82× | 10.26× | 2.5% | 57.1% | 25.7% | 17.4% | 76.9% | 17.0% | 7.5% | 3.02× | 1.96× | 6.7× | 0.22× | 0.0% | 7 | 2.76 | 3 | B+ | |
| €24.45 | 26.33× | 0.73× | 1.06× | 11.08× | 164.2% | 20.6% | 4.0% | 4.0% | 2.8% | 1.5% | 3.8% | 0.19× | 2.23× | 3.54× | 1.57× | 0.2% | 5 | 1.54 | 3 | B- | |
| €79.00 | 24.15× | 3.11× | 0.94× | 8.37× | 37.7% | 12.5% | 6.8% | 3.9% | 12.9% | 4.8% | 4.1% | 1.19× | 2.24× | 3.27× | 0.97× | 1.6% | 6 | 2.76 | — | — | |
| €23.44 | 12.76× | 2.26× | 1.42× | 8.38× | 351.7% | 25.9% | 14.5% | 11.1% | 17.7% | 9.8% | 10.5% | 0.54× | 1.34× | 13.03× | 0.64× | 6.8% | 7 | 2.15 | 4 | A- | |
| €3.51 | 25.57× | 1.18× | 0.67× | 6.25× | 607.3% | 33.2% | 3.7% | 2.5% | 4.5% | 4.0% | 13.3% | 0.42× | 0.74× | 3.26× | 1.23× | 0.0% | 6 | 0.92 | 2 | C+ | |
| €24.82 | 16.78× | 1.02× | 0.78× | 7.59× | 102.0% | 28.9% | 8.5% | 4.7% | 6.1% | 3.9% | 7.7% | 0.96× | 3.66× | 3.02× | 0.67× | 6.9% | 6 | 1.25 | 4 | A- | |
| Peer median | — | 24.15× | 1.18× | 0.94× | 8.37× | 164.2% | 25.9% | 6.8% | 4.0% | 6.1% | 4.0% | 7.7% | 0.54× | 2.23× | 3.27× | 0.97× | 1.6% | 6 | 1.54 | 4 | — |





