| 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) | |||
| €33.50 | 12× | 1.1× | 0.77× | 4.92× | 5.4% | 27.0% | 9.1% | 6.4% | 9.2% | 6.1% | 9.0% | 0.37× | 0.63× | 6.68× | 1.9× | 4.9% | 7 | 2.77 | 4 | A | |
| €72.62 | -81.88× | 3.46× | 0.69× | 9.91× | -35.9% | 26.0% | 7.8% | -0.8% | -4.2% | 12.3% | 8.2% | 1.74× | 2.79× | 4.34× | 1.28× | 3.7% | 6 | 2.16 | 1 | C- | |
| €6.79 | 11.72× | 0.99× | 0.92× | 5.13× | 101.4% | 32.8% | 9.8% | 7.3% | 7.9% | 4.3% | 14.9% | 0.47× | 0.96× | 4.21× | 1.45× | 4.2% | 6 | 1.47 | 4 | A- | |
| Peer median | — | -35.08× | 2.22× | 0.8× | 7.52× | 32.7% | 29.4% | 8.8% | 3.3% | 1.9% | 8.3% | 11.6% | 1.1× | 1.88× | 4.28× | 1.36× | 3.9% | 6 | 1.81 | 3 | — |


