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)
OCI.ASthis companyOCI N.V.	€4.09	4.13×	0.71×	0.7×	-4.36×	-96.1%	2.2%	-13.6%	16.9%	17.1%	-11.5%	-26.7%	0.14×	-0.67×	-3.11×	1.34×	220.7%	5	2.59	2	C+
AMG.ASAMG Critical Materials N.V.	€23.70	-55.6×	1.97×	0.63×	10.21×	-242.6%	18.0%	5.6%	-1.1%	-3.6%	-2.0%	-1.8%	1.58×	3.59×	1.4×	1.52×	1.4%	8	1.57	2	C
AVTX.ASAvantium N.V.	€1.98	-4.02×	0.6×	6.22×	-5.03×	-3594.3%	-235.6%	-298.8%	-154.3%	-14.8%	-13.7%	-64.4%	1.08×	-2.73×	-16.1×	0.46×	0.0%	1	-2	1	C-
CRBN.ASCorbion N.V.	€26.68	14.4×	1.45×	0.85×	7.41×	-26.6%	26.4%	9.2%	5.9%	10.1%	7.6%	8.6%	0.65×	2.14×	7.66×	1.89×	3.5%	6	3.22	4	A-
HOLCO.ASHolland Colours N.V.	€64.00	21.98×	1.27×	0.7×	8.11×	90.0%	47.6%	4.2%	3.2%	5.8%	5.6%	-4.1%	0.01×	-1.13×	68.12×	3.54×	7.7%	5	4.42	4	A-
Peer median	—	5.19×	1.36×	0.78×	7.76×	-134.6%	22.2%	4.9%	1.0%	1.1%	1.8%	-3.0%	0.87×	0.51×	4.53×	1.71×	2.4%	6	2.4	3	—