| 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) | |||
| €37.10 | 18.45× | 4.24× | 1.91× | 12.7× | 22.6% | 27.0% | 12.7% | 10.4% | 23.0% | 19.4% | 1.6% | 0.11× | -0.16× | 133.39× | 2× | 2.1% | 8 | 11.2 | 4 | A- | |
| €3.75 | 13.88× | 2.39× | 1× | 10.07× | 107.6% | 21.2% | 7.9% | 7.1% | 17.1% | 6.4% | -1.0% | 0.82× | 1.75× | 5.63× | 2.23× | 1.4% | 7 | 2.63 | 4 | A | |
| Peer median | — | 13.88× | 2.39× | 1× | 10.07× | 107.6% | 21.2% | 7.9% | 7.1% | 17.1% | 6.4% | -1.0% | 0.82× | 1.75× | 5.63× | 2.23× | 1.4% | 7 | 2.63 | 4 | — |

