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)
MZX.DEthis companyMasterflex SE	€14.45	15.6×	1.99×	1.33×	7.17×	103.8%	31.0%	13.5%	8.5%	12.7%	11.2%	7.6%	0.22×	0.14×	11.75×	4.58×	1.9%	6	5.34	4	A
2HRA.DEH&R GmbH & Co. KGaA	€6.88	-4.13×	0.43×	0.13×	3.93×	59.6%	9.7%	1.0%	-3.1%	-10.3%	1.5%	23.5%	0.49×	1.62×	1.31×	1.31×	2.3%	4	2.51	2	C
IBU.DEIBU-tec advanced materials AG	€13.00	16,666.67×	1.85×	2.14×	20.23×	-141.6%	19.2%	0.2%	0.0%	0.0%	-0.0%	6.7%	0.06×	-0.03×	0.22×	2.49×	0.0%	4	1.96	2	C
NTG.DENabaltec AG	€11.10	11.14×	0.68×	0.55×	4.91×	32.2%	18.8%	7.2%	4.9%	6.1%	3.6%	-9.1%	0.57×	0.72×	5.3×	7.84×	2.4%	6	1.96	4	A-
Peer median	—	11.14×	0.68×	0.55×	4.91×	32.2%	18.8%	1.0%	0.0%	0.0%	1.5%	6.7%	0.49×	0.72×	1.31×	2.49×	2.3%	4	1.96	2	—