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)
NSI.ASthis companyNSI N.V.	€17.50	-38×	0.59×	4.29×	-286.96×	-192.1%	67.4%	59.8%	-11.2%	-1.5%	4.2%	11.1%	0.56×	-134.27×	5.86×	0.32×	5.8%	4	0.54	3	B-
BRNL.ASBrunel International N.V.	€6.98	128.26×	1.45×	0.32×	9.04×	436.5%	15.7%	1.4%	0.3%	1.1%	1.7%	7.2%	0.39×	0.28×	3.4×	2.39×	7.1%	6	3.6	3	B
ECMPA.ASEurocommercial Properties N.V.	€25.45	11.33×	0.65×	4.97×	11.04×	32.5%	66.7%	64.2%	43.9%	5.8%	2.6%	6.0%	0.73×	5.73×	3.46×	0.25×	5.1%	5	0.72	4	A
VLK.ASVan Lanschot Kempen N.V.	€64.90	15.11×	1.76×	1.84×	11.06×	101.0%	61.7%	17.7%	12.9%	12.3%	0.9%	25.8%	2.07×	1.97×	0.48×	4.07×	8.3%	5	-0.59	3	B+
WHA.ASWereldhave N.V.	€18.20	12.04×	0.81×	4.08×	13.18×	80.4%	71.6%	65.6%	34.0%	6.7%	4.5%	11.9%	1.03×	7.06×	3.5×	1.55×	6.6%	6	0.17	3	B+
Peer median	—	13.58×	1.13×	2.96×	11.05×	90.7%	64.2%	41.0%	23.4%	6.2%	2.1%	9.5%	0.88×	3.85×	3.43×	1.97×	6.8%	6	0.44	3	—