| 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) | |||
| $256.29 | 13.39× | 1.76× | 1.73× | 9.36× | 31.5% | 98.3% | 16.3% | 12.9% | 13.1% | 11.2% | 5.4% | 0.03× | -0.26× | 0× | 2.93× | 4.2% | 5 | 5.9 | 4 | A- | |
| $67.47 | 10.21× | 1.15× | 0.85× | 5.72× | -23.6% | 95.6% | 11.1% | 8.4% | 11.3% | 18.5% | 12.0% | 0.35× | 0.43× | 5.26× | 0× | 3.5% | 6 | 1.23 | 4 | A | |
| $44.19 | 24.59× | 1.99× | 1.02× | 6.83× | 285.6% | 98.2% | 9.9% | 4.2% | 8.1% | 0.8% | 43.1% | 0.64× | 0.95× | 5.92× | 2.44× | 3.7% | 9 | 1.14 | 3 | B- | |
| $39.54 | 11.89× | 1.88× | 1.22× | 10.07× | 115.8% | 50.3% | 13.0% | 10.3% | 15.8% | 3.7% | 10.5% | 0.27× | 1.07× | 16.88× | 3.4× | 7.0% | 5 | 0.92 | 4 | A+ | |
| $45.55 | 17.22× | 1.24× | 0.7× | 10.3× | 63.7% | 87.7% | 5.7% | 4.0% | 7.0% | 4.9% | 6.5% | 0.47× | 1.85× | 8.1× | 0.72× | 2.9% | 5 | 2.12 | 4 | A- | |
| Peer median | — | 14.55× | 1.56× | 0.94× | 8.45× | 89.8% | 91.7% | 10.5% | 6.3% | 9.7% | 4.3% | 11.2% | 0.41× | 1.01× | 7.01× | 1.58× | 3.6% | 6 | 1.19 | 4 | — |




