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)
NVG.LSthis companyThe Navigator Company, S.A.	€3.05	15.7×	1.58×	1.13×	8.77×	160.9%	28.7%	8.9%	7.3%	10.2%	5.5%	4.3%	0.68×	2.39×	4.24×	1.41×	7.8%	5	1.56	3	B+
ALTR.LSAltri, SGPS, S.A.	€4.26	45×	2.21×	1.37×	14.91×	85.8%	22.1%	5.2%	3.2%	5.1%	2.5%	-1.6%	1.56×	4.83×	1.46×	1.45×	6.7%	6	1.32	3	B-
COR.LSCorticeira Amorim, S.G.P.S., S.A.	€6.69	15.74×	1.17×	1.02×	6.65×	107.5%	54.6%	9.6%	6.5%	7.4%	6.4%	20.2%	0.19×	0.53×	14.06×	3.09×	4.8%	5	2.91	4	A-
SEM.LSSemapa - Sociedade de Investimento e Gestão, SGPS, S.A.	€19.88	10.83×	0.98×	0.8×	8.88×	59.5%	55.3%	8.8%	7.4%	9.0%	4.1%	14.4%	0.75×	3.57×	3.59×	0.57×	6.0%	5	1.1	5	A+
Peer median	—	15.74×	1.17×	1.02×	8.88×	85.8%	54.6%	8.8%	6.5%	7.4%	4.1%	14.4%	0.75×	3.57×	3.59×	1.45×	6.0%	5	1.32	4	—