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)
MRN.PAthis companyMersen S.A.	€37.50	41.12×	0.68×	0.45×	5.03×	-121.9%	29.6%	9.5%	1.2%	1.8%	3.5%	6.8%	0.68×	2.31×	4.37×	1.47×	4.1%	9	2.31	2	B-
ALDEL.PADelfingen Industry S.A.	€35.20	6.99×	0.61×	0.22×	3.91×	1346.5%	16.5%	7.7%	3.1%	8.7%	6.5%	35.7%	1.05×	2.3×	3.15×	1.55×	2.3%	6	1.63	4	A
NEX.PANexans S.A.	€125.80	15.57×	2.79×	0.71×	9.45×	-10.8%	11.6%	5.4%	4.5%	17.6%	6.7%	8.3%	0.95×	0.43×	8.02×	1.22×	2.1%	4	1.45	2	C
PERR.PAGérard Perrier Industrie S.A.	€70.00	17.85×	2.29×	0.97×	8.53×	148.8%	72.4%	5.7%	5.4%	12.9%	6.5%	6.3%	0.5×	-0.42×	12.58×	1.91×	2.8%	4	2.64	4	A
SU.PASchneider Electric S.E.	€234.40	31.7×	5.46×	3.29×	18.48×	-51.1%	41.1%	17.5%	10.4%	17.2%	11.3%	3.8%	0.8×	1.85×	13.14×	1.19×	1.7%	7	3.57	3	B+
Peer median	—	16.71×	2.54×	0.84×	8.99×	69.0%	28.8%	6.7%	5.0%	15.0%	6.6%	7.3%	0.87×	1.14×	10.3×	1.39×	2.2%	5	2.13	4	—