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)
MF.PAthis companyWendel	€89.05	-28.94×	1.26×	0.57×	5.4×	333.0%	11.5%	10.6%	-2.0%	-4.3%	3.2%	33.7%	1.89×	2.36×	3.44×	1.53×	6.0%	6	1.35	2	C+
ALAUD.PAAudacia S.A.	€3.40	88.91×	9.7×	6.32×	40.91×	-35.3%	85.0%	8.8%	7.1%	10.9%	5.7%	0.1%	0.07×	-1.54×	18.59×	18.95×	0.0%	4	2.94	1	C-
ALBON.PACompagnie Lebon	€96.00	26.69×	0.64×	0.95×	12.86×	199.7%	18.5%	13.1%	3.5%	2.4%	0.1%	1.3%	0.82×	6.91×	2.6×	0.85×	3.1%	6	0.85	3	B+
IDIP.PAInstitut de Développement Industriel SCA	€67.00	8.32×	0.67×	24.64×	8.02×	394.9%	43.2%	294.4%	292.0%	8.0%	7.4%	-7.0%	0.04×	-0.12×	306.7×	10.48×	2.8%	5	7.03	4	A
PEUG.PAPeugeot Invest S.A.	€55.00	8.41×	0.53×	11.99×	12.27×	-72.0%	89.8%	179.1%	122.3%	5.4%	5.3%	-1.0%	0.26×	3.59×	17.69×	22.81×	3.7%	3	0.9	4	A-
RF.PAEurazeo SE	€50.35	-8.61×	0.56×	8.13×	-14.4×	-130.6%	68.7%	-73.4%	-94.4%	-6.5%	-3.8%	3.5%	0.2×	-3.57×	-4.45×	0.36×	5.4%	4	1.95	2	C+
Peer median	—	8.41×	0.64×	8.13×	12.27×	-35.3%	68.7%	13.1%	7.1%	5.4%	5.3%	0.1%	0.2×	-0.12×	17.69×	10.48×	3.1%	4	1.95	3	—