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)
IUR.DEthis companyKap AG	€1.00	-0.21×	0.3×	0.06×	12.36×	10092.7%	-8.5%	-26.6%	-28.0%	-143.4%	-40.1%	-152.3%	2.05×	10.33×	-10.23×	0.82×	0.0%	4	0.94	2	C
CY1K.DESbf AG	€2.19	-47.92×	1.84×	1.33×	99.35×	-329.6%	49.0%	-1.8%	-2.8%	-3.9%	-1.8%	1.5%	0.23×	3.18×	0×	2×	0.0%	6	3.08	2	C+
H2O.DEEnapter AG	€0.95	-1.55×	1.01×	2.26×	-4.23×	-3850.7%	-54.8%	-127.6%	-145.5%	-65.3%	-29.2%	-15.9%	0.85×	-1.65×	-4.64×	0.68×	0.0%	3	-2.68	1	C-
HNL.DEHoenle AG	€7.46	-15.88×	0.65×	0.53×	15.1×	-34.3%	13.3%	-1.2%	-3.4%	-4.1%	-0.9%	6.3%	0.63×	6.75×	-0.57×	1.8×	0.3%	4	1.54	2	B-
MLL.DEMüller - Die lila Logistik AG	€3.84	9.35×	0.89×	0.16×	3.29×	1294.1%	16.9%	3.5%	1.7%	9.6%	3.2%	73.1%	2.48×	2.34×	1.82×	0.77×	2.0%	5	1.61	3	B
S188.DESMT Scharf AG	€4.56	-7.04×	0.37×	0.3×	3.82×	325.5%	14.6%	3.6%	-4.3%	-5.3%	0.2%	43.1%	0.17×	-0.55×	3×	3.71×	3.7%	2	2.22	3	B+
Peer median	—	-7.04×	0.89×	0.53×	3.82×	-34.3%	14.6%	-1.2%	-3.4%	-4.1%	-0.9%	6.3%	0.63×	2.34×	0×	1.8×	0.3%	4	1.61	2	—