| 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) | |||
| €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+ | |
| €69.70 | 31.34× | 2.99× | 0.39× | 6.94× | 291.2% | 13.4% | 3.0% | 1.2% | 9.6% | 3.7% | 10.8% | 1.75× | 2.1× | 3.27× | 1.24× | 0.9% | 5 | 2.43 | 3 | B+ | |
| €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- | |
| €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- | |
| €42.60 | 22.41× | 2.16× | 1.14× | 4.66× | -164.5% | 25.5% | 16.2% | 5.1% | 9.6% | 9.6% | 4.1% | 0× | -0.69× | 0× | 2.35× | 3.8% | 6 | 3.07 | 4 | A- | |
| Peer median | — | 22.41× | 2.16× | 0.73× | 8.49× | 61.1% | 14.0% | 4.7% | 5.1% | 12.5% | 6.8% | 8.5% | 0.56× | 1.4× | 3.27× | 1.49× | 2.4% | 6 | 3.07 | 4 | — |





