| 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) | |||
| €1.36 | 9.9× | 0.71× | 5.18× | 11.18× | -108.3% | 78.9% | 66.8% | 52.2% | 7.2% | 5.0% | 7.0% | 0.81× | 5.89× | 1.48× | 26.36× | 4.9% | 6 | 1.2 | 4 | A | |
| €11.40 | 9.89× | 1.51× | 3.47× | -2.89× | 480.2% | 76.7% | 38.1% | 36.7% | 16.0% | 1.3% | 17.7% | 0.99× | -10.96× | 1.88× | 25.67× | 5.5% | 6 | 0.6 | 4 | A- | |
| €19.26 | 14.24× | 1.23× | 2.22× | 1.41× | 51.3% | 69.8% | 19.1% | 16.7% | 9.3% | 2.1% | 22.2% | 0.81× | -7.98× | 0.73× | 0.22× | 3.2% | 8 | 0.38 | 3 | B | |
| €7.98 | 12.81× | 3.41× | 1.45× | 8.12× | 208.7% | 12.9% | 12.9% | 11.2% | 26.4% | 14.3% | 5.0% | 1.03× | 1.7× | 8.44× | 0.59× | 2.6% | 7 | 3.26 | 4 | A | |
| €96.20 | 20.04× | 3× | 1.46× | 12.77× | -30.8% | 29.1% | 9.8% | 7.3% | 15.0% | 9.7% | 3.5% | 0.6× | 1.73× | 11.64× | 1.37× | 0.7% | 7 | 3.74 | 4 | A- | |
| Peer median | — | 13.53× | 2.26× | 1.84× | 4.77× | 130.0% | 49.5% | 16.0% | 14.0% | 15.5% | 5.9% | 11.3% | 0.9× | -3.14× | 5.16× | 0.98× | 2.9% | 7 | 1.93 | 4 | — |




