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)
LPE.PAthis companyLaurent-Perrier S.A.	€80.20	9.78×	0.72×	1.59×	8.05×	251.0%	56.6%	25.3%	16.3%	7.4%	5.8%	5.3%	0.38×	2.37×	8.24×	6.96×	2.5%	6	1.9	4	A-
ALLAN.PALanson-BCC	€25.70	13.06×	0.56×	0.93×	16.4×	616.7%	50.6%	16.6%	6.9%	4.2%	2.9%	-2.3%	1.45×	11.81×	2.23×	1.81×	2.8%	4	1.13	3	B-
POMRY.PAMaison Pommery & Associes	€8.40	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
RCO.PARémy Cointreau S.A.	€52.00	24.36×	0.99×	2.05×	12.32×	2.8%	65.8%	17.7%	8.4%	4.1%	4.3%	2.8%	0.4×	3.26×	4.86×	3.16×	3.1%	6	2.42	2	B-
Peer median	—	18.71×	0.77×	1.49×	14.36×	309.8%	58.2%	17.1%	7.7%	4.1%	3.6%	0.2%	0.92×	7.54×	3.55×	2.48×	2.9%	5	1.78	3	—