| 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) | |||
| $102.66 | 22.22× | 2.16× | 2.94× | 13.54× | 65.5% | 65.0% | 17.8% | 13.2% | 9.7% | 6.1% | 5.1% | 0.57× | 2.65× | 9.04× | 2.13× | 3.4% | 9 | 3.07 | 4 | A- | |
| $30.60 | 24.26× | 2.02× | 1.24× | 10.41× | 86.3% | 45.2% | 8.0% | 5.0% | 8.2% | 5.3% | 4.0% | 0.74× | 2× | 4.28× | 1.32× | 1.5% | 7 | 2.08 | 3 | B+ | |
| Peer median | — | 24.26× | 2.02× | 1.24× | 10.41× | 86.3% | 45.2% | 8.0% | 5.0% | 8.2% | 5.3% | 4.0% | 0.74× | 2× | 4.28× | 1.32× | 1.5% | 7 | 2.08 | 3 | — |

