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)
NYR.BRthis companyNyrstar N.V.	€0.05	-1.94×	-0.5×	0×	-2.19×	-275.5%	0.0%	0.0%	0.0%	26.0%	-72.4%	0.0%	-0.95×	-1.39×	-24.93×	0.92×	0.0%	1	-211.21	2	C
AGFB.BRAgfa-Gevaert N.V.	€0.40	-1.1×	0.31×	0.07×	6.23×	111.0%	30.2%	-1.0%	-6.5%	-28.0%	-1.2%	41.1%	0.67×	3.12×	-0.31×	1.78×	0.0%	4	2.44	3	B-
AGS.BRageas SA/NV	€78.55	6.56×	1.19×	1.24×	5.42×	200.5%	87.5%	24.0%	18.9%	18.1%	4.9%	22.9%	0.75×	1.43×	7.54×	0.95×	5.8%	5	0.19	4	A-
BEKB.BRN.V. Bekaert S.A.	€40.60	28.5×	0.93×	0.52×	7.25×	23.7%	16.0%	7.8%	1.8%	3.3%	5.2%	17.9%	0.35×	0.65×	8.98×	1.62×	5.2%	6	2.61	3	B
EXM.BRExmar N.V.	€11.30	9.76×	1.38×	3.06×	9.02×	-67.9%	36.6%	27.1%	31.2%	14.1%	7.3%	11.5%	0.51×	0.97×	1.49×	2.73×	19.0%	5	2.2	4	A-
Peer median	—	8.16×	1.06×	0.88×	6.74×	67.3%	33.4%	15.9%	10.4%	8.7%	5.0%	20.4%	0.59×	1.2×	4.52×	1.7×	5.5%	5	2.32	4	—