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)
N4G0.DEthis companyThe NAGA Group AG	€2.26	-237.33×	19.16×	30.9×	193.22×	-134.4%	75.7%	-7.0%	-12.5%	-7.8%	-4.2%	-0.1%	0.04×	-0.38×	-1.14×	2.24×	0.0%	5	2.41	—	—
ETNEaton Corporation plc	$362.79	30.36×	6.37×	4.5×	21.64×	-50.1%	37.6%	19.1%	14.9%	21.1%	13.1%	2.9%	0.57×	1.7×	19.81×	1.32×	1.3%	6	3.6	3	B-
TTTrane Technologies plc	$420.59	29.73×	10.12×	4.08×	21.33×	-37.8%	36.2%	18.6%	13.7%	33.9%	20.3%	3.2%	0.54×	0.68×	17.44×	1.25×	1.0%	5	5.89	3	B+
FERFerrovial N.V.	$61.05	44.35×	6.69×	4.11×	23.03×	21.0%	24.9%	10.0%	9.2%	15.0%	4.4%	3.6%	1.82×	3.25×	2.21×	1.13×	0.4%	7	2.03	3	B-
RYAAYRyanair Holdings plc	$61.22	12.08×	2.61×	1.69×	6.57×	34.6%	21.0%	15.8%	14.0%	21.6%	17.9%	6.9%	0.15×	-0.33×	0×	0.9×	1.7%	8	3.4	4	A
AERAerCap Holdings N.V.	$174.73	6.6×	1.35×	3.02×	7.66×	-173.0%	59.8%	51.9%	45.8%	20.5%	5.6%	-2.8%	2.38×	4.83×	2.14×	0.61×	0.8%	9	0.98	3	B+
Peer median	—	29.73×	6.37×	4.08×	21.33×	-37.8%	36.2%	18.6%	14.0%	21.1%	13.1%	3.2%	0.57×	1.7×	2.21×	1.13×	1.0%	7	3.4	3	—