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)
KEMIRA.HEthis companyKemira Oyj	€15.68	16.59×	1.79×	1.09×	7×	93.8%	19.4%	10.9%	6.6%	10.8%	8.8%	6.1%	0.45×	1.01×	8.17×	1.61×	3.8%	5	2.33	4	A-
VALMT.HEValmet Oyj	€28.82	18.64×	2.02×	1×	9.57×	28.8%	26.5%	10.2%	5.4%	10.8%	8.8%	9.2%	0.57×	1.44×	7.79×	1.22×	4.8%	7	1.91	3	B+
WRT1V.HEWärtsilä Oyj Abp	€26.41	28.68×	6.22×	2.59×	15.37×	21.1%	20.6%	11.9%	9.1%	21.8%	14.4%	8.1%	0.27×	-1.74×	11.47×	1.39×	1.5%	5	3.16	4	A-
Peer median	—	23.66×	4.12×	1.8×	12.47×	24.9%	23.6%	11.1%	7.2%	16.3%	11.6%	8.6%	0.42×	-0.15×	9.63×	1.3×	3.1%	6	2.53	4	—