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)
OPTI.BRthis companyOption N.V.	€3.84	-8.04×	26.39×	1.95×	-44.9×	-386.3%	34.0%	-13.6%	-24.3%	-329.8%	-21.2%	-7.4%	4.59×	-5.83×	-2.23×	0.59×	0.0%	2	0.45	1	D+
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-
EVS.BREVS Broadcast Equipment S.A.	€18.16	12.8×	2.12×	2.37×	7.61×	523.4%	70.8%	21.0%	18.5%	16.6%	15.6%	4.6%	0.06×	-1.02×	34.34×	2.73×	3.3%	6	3.39	5	S-
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-
NYR.BRNyrstar 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
TESB.BRTessenderlo Group N.V.	€17.46	-19.55×	0.94×	0.57×	9.92×	247.7%	19.0%	2.4%	-2.9%	-4.8%	3.0%	4.7%	0.12×	0.25×	5.81×	2.07×	2.8%	7	1.74	3	B
Peer median	—	-1.1×	0.94×	0.57×	7.61×	111.0%	30.2%	2.4%	0.0%	14.1%	3.0%	4.7%	0.12×	0.25×	1.49×	2.07×	2.8%	5	2.2	3	—