| 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) | |||
| €26.50 | 27.14× | 3.82× | 2.42× | 14.31× | -37.1% | 22.5% | 12.6% | 8.9% | 14.0% | 10.7% | 8.5% | 0.21× | -1.04× | 26.39× | 2.09× | 1.3% | 4 | 5.08 | 4 | A- | |
| €13.80 | 10.78× | 1.57× | 0.73× | 8.49× | 95.4% | 14.0% | 4.1% | 6.8% | 14.5% | 2.7% | 9.2% | 0.68× | 1.74× | 1.8× | 1.49× | 2.4% | 7 | 1.6 | 4 | A- | |
| — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | |
| €27.65 | 14.91× | 1.86× | 0.55× | 9.31× | 61.1% | 12.5% | 4.7% | 3.7% | 12.5% | 6.8% | 8.1% | 0.56× | 1.4× | 6.86× | 1.08× | 2.7% | 7 | 3.5 | 4 | A- | |
| €33.40 | 23.71× | 3.29× | 1.41× | 10.97× | -70.5% | 35.0% | 9.4% | 5.9% | 13.9% | 8.4% | 6.5% | 0.6× | 1.25× | 8.72× | 1.64× | 1.7% | 7 | 3.09 | 3 | B+ | |
| €33.05 | 23.53× | 9.52× | 3.14× | 15.58× | -33.5% | 25.2% | 16.3% | 13.3% | 40.4% | 20.3% | 1.9% | 0.63× | 0.67× | 49.58× | 1× | 4.1% | 6 | 5.35 | 4 | A- | |
| Peer median | — | 19.22× | 2.58× | 1.07× | 10.14× | 13.8% | 19.6% | 7.1% | 6.4% | 14.2% | 7.6% | 7.3% | 0.61× | 1.32× | 7.79× | 1.28× | 2.5% | 7 | 3.29 | 4 | — |




