| 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) | |||
| €11.38 | 13.57× | 1.29× | 0.72× | 39.31× | -140.7% | 21.3% | 6.7% | 5.3% | 9.5% | 1.1% | -1.6% | 5.6× | 31.8× | 33.49× | 0.68× | 5.2% | 5 | 1.68 | 3 | B- | |
| €6.90 | 6.2× | 1.35× | 0.55× | 4.11× | 232.7% | 50.8% | 12.7% | 8.9% | 21.8% | 1.6% | 23.7% | 0.29× | 0.43× | 0× | 0.6× | 2.0% | 5 | 0.2 | 3 | B- | |
| €23.08 | 25.16× | 4.53× | 7.23× | 0.64× | 150.2% | 69.5% | 39.6% | 28.7% | 17.9% | 2.2% | 52.7% | 0.14× | -14.79× | 277× | 66.69× | 0.1% | 6 | 1.45 | 4 | A- | |
| €10.34 | 12.12× | 0.6× | 0.77× | 62.94× | 347.0% | 65.3% | 8.0% | 7.7% | 6.1% | 0.6% | -37.2% | 6.53× | 57.17× | 46.41× | 3.13× | 2.6% | 5 | 0.98 | 3 | B- | |
| €82.55 | 33.18× | 2.29× | 1.43× | 14.67× | -60.0% | 15.5% | 4.9% | 4.3% | 6.9% | 4.5% | 2.5% | 0.47× | 1.31× | 7.41× | 1.46× | 0.0% | 7 | 2.91 | 3 | B | |
| €17.05 | 48.11× | 5.4× | 1.39× | 19.37× | 82.8% | 15.8% | 5.6% | 2.8% | 11.0% | 4.6% | 3.9% | 1.47× | 2.79× | 3.66× | 41.72× | 4.0% | 5 | 2.53 | 3 | B+ | |
| Peer median | — | 25.16× | 2.29× | 1.39× | 14.67× | 150.2% | 50.8% | 8.0% | 7.7% | 11.0% | 2.2% | 3.9% | 0.47× | 1.31× | 7.41× | 3.13× | 2.0% | 5 | 1.45 | 3 | — |





