| 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) | |||
| €3.75 | -3.97× | 1.15× | 0.15× | 54.22× | 387.1% | 66.2% | 1.2% | -3.9% | -29.1% | 2.3% | -18.5% | 2.14× | 32.91× | 0× | 0.89× | 0.0% | 5 | 1.29 | 2 | C+ | |
| €30.90 | 9.55× | 0.66× | 1.39× | 6.36× | -128.6% | 13.7% | 8.6% | 14.6% | 6.9% | 2.3% | 0.6% | 0.21× | 1.44× | 6× | 1.15× | 3.8% | 5 | 1.72 | 5 | A+ | |
| €11.70 | -3.16× | 1.36× | 0.26× | 9.62× | -754.7% | 12.0% | -1.5% | -6.6% | -35.1% | -1.0% | 20.9% | 5.42× | 7.2× | -0.3× | 1.36× | 0.0% | 4 | 0.75 | 2 | C | |
| €17.70 | 610.78× | 0.62× | 0.39× | 6.13× | 249.2% | 16.1% | 2.7% | 0.1% | 0.1% | 0.1% | 12.0% | 0.61× | 2.34× | 1.22× | 1.78× | 4.0% | 8 | 2.26 | 4 | A+ | |
| €17.98 | 11.2× | 1.56× | 0.52× | 7.83× | 246.7% | 92.2% | 5.6% | 4.6% | 13.9% | 6.9% | 17.6% | 0.46× | 1.05× | 11.63× | 0.61× | 3.9% | 3 | 0.48 | 4 | A- | |
| €73.10 | 10.4× | 1.2× | 0.58× | 6.28× | 30.0% | 100.0% | 7.8% | 5.6% | 11.6% | 1.6% | 18.8% | 0.26× | 0.32× | 15.45× | 0× | 2.4% | 4 | 0.49 | 3 | B+ | |
| Peer median | — | 10.4× | 1.2× | 0.52× | 6.36× | 30.0% | 16.1% | 5.6% | 4.6% | 6.9% | 1.6% | 17.6% | 0.46× | 1.44× | 6× | 1.15× | 3.8% | 4 | 0.75 | 4 | — |





