| 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) | |||
| €9.54 | 10.75× | 1.76× | 0.44× | 5.86× | 169.2% | 22.5% | 6.3% | 4.1% | 16.4% | 8.0% | 23.7% | 1.4× | 2.25× | 5.02× | 0.74× | 6.4% | 5 | 2.51 | 3 | B | |
| €6.32 | 84.67× | 1.88× | 0.92× | 15.38× | -114.1% | 19.0% | 2.4% | 1.1% | 2.2% | 3.6% | 5.0% | 0.14× | 0.38× | 2.1× | 2.03× | 0.0% | 4 | 4.01 | 3 | B- | |
| €6.62 | 9.06× | 1.48× | 0.45× | 7.05× | 284.2% | 24.3% | 7.0% | 5.0% | 16.4% | 7.1% | 5.6% | 1.75× | 3.43× | 4.39× | 1.69× | 2.8% | 6 | 2.36 | 4 | A+ | |
| €15.88 | 10.63× | 1× | 0.24× | 4.95× | 238.3% | 10.4% | 3.7% | 2.2% | 9.4% | 7.2% | 15.2% | 0.58× | 1.66× | 4.76× | 1.04× | 4.5% | 8 | 2.59 | 3 | B | |
| €2.40 | -4.11× | 1.77× | 0.46× | -9.96× | -80.0% | 1.9% | -10.8% | -11.0% | -42.7% | -28.1% | -9.4% | 0.36× | -0.54× | -10× | 0.9× | 0.0% | 3 | 1.73 | 2 | C | |
| Peer median | — | 9.84× | 1.63× | 0.45× | 6× | 79.1% | 14.7% | 3.0% | 1.7% | 5.8% | 5.4% | 5.3% | 0.47× | 1.02× | 3.25× | 1.36× | 1.4% | 5 | 2.47 | 3 | — |




