| 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) | |||
| €4.68 | 24.48× | 3.78× | 3.77× | 12.41× | 92.7% | 33.8% | 20.2% | 15.4% | 15.4% | 11.4% | 7.0% | 0.37× | 0.45× | 3.68× | 1.03× | 2.3% | 6 | 3.41 | 4 | A- | |
| €27.70 | 40.66× | 6.14× | 5.72× | 17.24× | 246.7% | 34.2% | 20.1% | 14.1% | 15.1% | 15.1% | 3.6% | 0.01× | -0.75× | 97.91× | 1.96× | 1.5% | 9 | 17.45 | 4 | A | |
| €6.90 | 25.23× | 2.08× | 1.61× | 12.98× | 88.8% | 18.5% | 8.0% | 6.4% | 8.2% | 8.6% | 1.4% | 0.06× | -1.87× | 11.3× | 3.44× | 4.5% | 5 | 4.31 | 3 | B | |
| €4.98 | 13.55× | 1.86× | 0.8× | 7.8× | 371.9% | 8.2% | 8.4% | 5.9% | 13.7% | 9.6% | 8.1% | 0.51× | 0.94× | 10.41× | 1.19× | 2.7% | 7 | 2.93 | 4 | A | |
| €2.10 | -17.46× | 2.53× | 1.05× | 7.74× | -10.3% | 29.0% | -2.8% | -6.0% | -14.3% | -3.8% | 2.8% | 0.77× | 1.53× | -1.01× | 0.73× | 0.0% | 4 | 0.6 | 2 | C | |
| €0.50 | -15.83× | 14.07× | 2.93× | 140.44× | -139.1% | 14.4% | -13.5% | -18.5% | -89.0% | -37.5% | -7.7% | 0.74× | 2.06× | -13× | 0.83× | 0.0% | 3 | 1.9 | 1 | D+ | |
| Peer median | — | 13.55× | 2.53× | 1.61× | 12.98× | 88.8% | 18.5% | 8.0% | 5.9% | 8.2% | 8.6% | 2.8% | 0.51× | 0.94× | 10.41× | 1.19× | 1.5% | 5 | 2.93 | 3 | — |





