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)
NK.PAthis companyImerys S.A.	€24.98	-4.96×	0.78×	0.6×	7.17×	-44.7%	26.9%	6.6%	-12.1%	-15.7%	4.1%	2.6%	0.86×	3.34×	1.9×	2.46×	6.1%	5	1.16	2	C+
ALFER.PASergeferrari Group	€5.52	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
ALHGR.PAHoffmann Green Cement Technologies S.A.	€3.44	-4.28×	1.14×	3.76×	-9.64×	-4082.8%	-45.2%	-79.0%	-88.0%	-26.6%	-14.8%	-35.5%	0.54×	-2.67×	-9.06×	2.62×	0.0%	1	0.71	1	D+
ALHRG.PAHerige	€18.50	-8.68×	0.47×	0.18×	8.42×	225.4%	-0.0%	-2.2%	-2.0%	-5.5%	-3.5%	-28.8%	0.48×	2.57×	-5.19×	1.86×	0.0%	4	1.82	2	C
SGO.PACompagnie de Saint-Gobain S.A.	€74.94	14.92×	1.75×	0.92×	7.19×	107.8%	27.2%	10.7%	6.2%	11.7%	7.9%	8.1%	0.72×	1.37×	6.49×	1.27×	2.5%	6	2.24	4	A-
VCT.PAVicat S.A.	€67.70	12.32×	1.16×	0.88×	5.84×	119.1%	11.5%	12.0%	7.1%	9.4%	6.1%	9.2%	0.58×	1.49×	6.84×	1.35×	3.4%	7	1.47	4	A
Peer median	—	4.02×	1.15×	0.9×	6.52×	113.5%	5.8%	4.2%	2.1%	2.0%	1.3%	-10.4%	0.56×	1.43×	0.65×	1.61×	1.3%	5	1.64	3	—