| 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) | |||
| €102.00 | 39.62× | 2.56× | 0.65× | 9.32× | 141.8% | 19.0% | 4.5% | 1.6% | 6.5% | 5.9% | 4.5% | 0.41× | 0.86× | 6.85× | 1.41× | 1.9% | 4 | 3.93 | 2 | C+ | |
| €31.00 | 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+ | |
| €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+ | |
| €32.00 | 15.87× | 2.89× | 0.69× | 8.86× | 47.7% | 16.5% | 3.1% | 4.3% | 18.2% | 3.3% | 11.1% | 1.15× | 2.06× | 3.19× | 0.37× | 5.9% | 5 | 1.46 | 2 | B- | |
| €71.80 | 14.45× | 2.08× | 2.69× | 8.83× | -15.5% | 29.1% | 26.0% | 18.6% | 14.4% | 9.5% | 2.6% | 0.24× | 0.88× | 28.26× | 0.98× | 4.5% | 5 | 3.13 | 4 | A+ | |
| €17.78 | 20.14× | 1.2× | 0.73× | 7.15× | 245.6% | 35.1% | 7.1% | 3.6% | 5.9% | 4.5% | 10.5% | 0.69× | 2.42× | 3× | 1.52× | 3.1% | 6 | 1.57 | 3 | B | |
| Peer median | — | 14.45× | 1.2× | 0.73× | 8.83× | 47.7% | 29.1% | 7.1% | 4.3% | 6.9% | 3.3% | 2.6% | 0.69× | 2.06× | 3.19× | 0.98× | 3.8% | 5 | 1.57 | 3 | — |





