| 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) | |||
| €37.30 | 15.53× | 1.12× | 1.07× | 7.7× | -59.2% | 29.5% | 10.5% | 6.9% | 7.2% | 5.2% | 10.6% | 0.4× | 1.71× | 8.18× | 1.6× | 1.9% | 7 | 3.46 | 3 | B | |
| €33.98 | 26.19× | 1.74× | 1.66× | 12.31× | 23.0% | 52.8% | 10.0% | 6.3% | 6.7% | 5.5% | 4.6% | 0.29× | 1.67× | 8.39× | 2.35× | 1.4% | 7 | — | 3 | B- | |
| €24.95 | 41.35× | 3.63× | 2.15× | 13.81× | -94.5% | 41.6% | 8.9% | 5.2% | 8.7% | 6.6% | 5.8% | 0.49× | 0.97× | 13.32× | 2.12× | 0.0% | 7 | 6.58 | 3 | B | |
| €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- | |
| €9.16 | -9.47× | 1.75× | 1.19× | 31.3× | -68.4% | 11.1% | -8.6% | -12.4% | -18.4% | -10.7% | 10.6% | 0.07× | -1.12× | -8.64× | 1.91× | 0.0% | 5 | 4.46 | 2 | C | |
| €23.20 | -89.45× | 0.67× | 0.7× | 12.96× | -45.7% | 12.7% | -0.8% | -0.8% | -0.7% | 0.2% | 8.9% | 0.19× | 0.64× | -1.13× | 2.87× | 1.1% | 7 | 4.67 | 3 | B+ | |
| Peer median | — | -9.47× | 1.74× | 1.19× | 13.81× | -45.7% | 13.3% | -0.8% | -0.8% | -0.7% | 0.2% | 6.3% | 0.29× | 0.97× | -0.57× | 2.12× | 0.3% | 7 | 4.57 | 3 | — |





