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)
MATAS.COthis companyMatas A/S	DKK 83.00	16.37×	1.06×	0.45×	6.63×	717.6%	18.5%	6.2%	2.8%	6.5%	4.6%	15.3%	1.09×	3.34×	3.25×	1.21×	1.9%	7	1.98	3	B+
PNDORA.COPandora A/S	DKK 925.40	10.39×	10.31×	1.67×	6.9×	51.7%	76.2%	23.9%	16.1%	99.2%	27.5%	10.0%	3.64×	1.71×	7.85×	0.91×	2.9%	7	3.63	3	B+
Peer median	—	10.39×	10.31×	1.67×	6.9×	51.7%	76.2%	23.9%	16.1%	99.2%	27.5%	10.0%	3.64×	1.71×	7.85×	0.91×	2.9%	7	3.63	3	—