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)
OR.PAthis companyL'Oréal S.A.	€446.50	31.93×	5.6×	4.44×	18.5×	-49.2%	74.3%	20.2%	13.9%	17.5%	13.1%	3.7%	0.34×	0.19×	24.31×	1.44×	2.0%	6	5.92	3	B
HEN3.DEHenkel AG & Co. KGaA	€83.64	14.17×	1.41×	1.41×	8.16×	51.5%	51.1%	14.6%	9.9%	9.9%	8.5%	6.3%	0.18×	0.27×	18.49×	1.19×	2.9%	6	3.1	4	A-
ITP.PAInterparfums S.A.	€36.78	15.2×	2.64×	2.14×	9.11×	-54.7%	64.7%	19.5%	14.1%	17.3%	14.9%	6.6%	0.21×	-0.24×	5.02×	2.95×	4.6%	6	9.43	4	A-
JBOG.PAJacques Bogart S.A.	€1.55	-2.58×	1.02×	0.22×	9.94×	7703.9%	50.8%	-6.5%	-8.5%	-39.5%	-6.5%	23.7%	3.54×	7.36×	-1.96×	0.9×	4.0%	4	0.73	1	D+
MLSDN.PALa Savonnerie De Nyons	€30.60	11.03×	0×	0×	-0.97×	—	65.3%	15.3%	13.5%	17.2%	12.2%	0.0%	0.17×	-0.97×	47.63×	8.43×	0.0%	—	—	—	—
PUIG.MCPuig Brands S.A.	€19.91	14.16×	2.15×	3.57×	8.99×	-34.4%	36.5%	34.6%	25.3%	15.2%	1.2%	9.0%	0.53×	1×	13.17×	1.12×	2.5%	6	3.16	4	A-
Peer median	—	14.16×	1.41×	1.41×	8.99×	8.5%	51.1%	15.3%	13.5%	15.2%	8.5%	6.6%	0.21×	0.27×	13.17×	1.19×	2.9%	6	3.13	4	—