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)
NRG.PAthis companyNRJ Group S.A.	€5.92	7.48×	0.81×	1.86×	3.65×	140.1%	19.8%	9.6%	24.7%	10.7%	2.7%	9.5%	0.05×	-6.23×	18.55×	4.51×	3.6%	4	3.64	5	A+
ALNTG.PANetgem S.A.	€0.91	19.77×	1.2×	0.94×	4.22×	67.4%	72.0%	5.2%	4.8%	6.2%	5.6%	5.5%	0.07×	-0.67×	16.46×	1.64×	5.6%	7	3.15	4	A
DEEZR.PADeezer S.A.	€1.20	16.59×	-0.61×	0.26×	6.49×	1623.2%	27.2%	1.7%	1.6%	-3.7%	-3.7%	9.9%	-0.12×	-2.39×	3.21×	0.44×	0.0%	6	1.62	2	C+
MMT.PAMétropole Télévision S.A.	€11.28	12.43×	1.19×	1.23×	5.03×	122.9%	26.0%	12.7%	9.8%	9.6%	7.1%	8.2%	0.08×	-0.39×	0×	1.79×	10.2%	8	2.35	4	A
TFI.PATélévision Française 1 S.A.	€6.48	11.57×	0.85×	0.77×	2.11×	278.2%	19.3%	8.3%	6.7%	7.4%	5.7%	5.6%	0.11×	-0.75×	11.89×	1.52×	7.2%	7	1.42	4	A-
VIV.PAVivendi SE	€1.66	117.91×	0.5×	7.67×	-45.31×	-173.9%	21.8%	-34.2%	6.5%	0.4%	-1.4%	0.8%	0.29×	-15.13×	-1.15×	0.16×	1.7%	5	1.03	2	B-
Peer median	—	16.59×	0.85×	0.94×	4.22×	122.9%	26.0%	5.2%	6.5%	6.2%	5.6%	5.6%	0.08×	-0.75×	3.21×	1.52×	5.6%	7	1.62	4	—