| 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) | |||
| €27.67 | 102.16× | 2.04× | 0.78× | 14.59× | -52.0% | 5.9% | 2.6% | 0.8% | 2.0% | 2.7% | 5.5% | 0.71× | 2.97× | 3.19× | 1.89× | 1.0% | 8 | 3.99 | 4 | A- | |
| €60.00 | 5.25× | 1.03× | 0.3× | 6.48× | 11.3% | 8.2% | 4.2% | 5.6% | 19.6% | 5.6% | 9.2% | 0.89× | 2.06× | 3.71× | 1.66× | 4.7% | 7 | 3.78 | 4 | A | |
| Peer median | — | 5.25× | 1.03× | 0.3× | 6.48× | 11.3% | 8.2% | 4.2% | 5.6% | 19.6% | 5.6% | 9.2% | 0.89× | 2.06× | 3.71× | 1.66× | 4.7% | 7 | 3.78 | 4 | — |

