| 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) | |||
| €159.00 | 17.4× | 0.9× | 4.68× | 15.05× | 30.5% | 100.0% | 45.2% | 26.9% | 5.2% | 3.6% | -4.7% | 0.45× | 4.7× | 8.04× | 1.92× | 2.2% | 4 | 1.05 | 3 | B+ | |
| €3.52 | 9.55× | 0.42× | 0.14× | 9.97× | 3075.7% | 11.4% | 5.3% | 1.5% | 4.5% | 4.1% | -55.4% | 1.73× | 7.39× | 1.72× | 1.73× | 1.9% | 6 | 1.17 | 3 | B | |
| €5.05 | -2.44× | 0.65× | 0.7× | -41.85× | -602.7% | -5.3% | -14.4% | -28.7% | -26.7% | -3.7% | -65.1% | 2.06× | -31.52× | -1.15× | 0.47× | 0.0% | 2 | -0.34 | 1 | C- | |
| €38.40 | 8.9× | 0.96× | 0.56× | 6.64× | 233.7% | 12.6% | 10.3% | 6.3% | 10.7% | 6.1% | -1.2% | 0.86× | 2.04× | 6.68× | 2.09× | 2.0% | 4 | 1.82 | 4 | A | |
| €3.75 | 7.43× | 0.51× | 2.32× | 9.83× | 142.1% | 57.4% | 42.3% | 31.2% | 6.8% | 3.7% | 12.1% | 0.63× | 5.2× | 4.57× | 1.62× | 6.6% | 6 | 1.16 | 4 | A+ | |
| €4.61 | -2.64× | 0.31× | 0.18× | 8.68× | 1923.8% | 3.7% | 0.5% | -6.7% | -11.7% | 0.3% | 35.6% | 1.18× | 6.5× | 0.14× | 1.21× | 0.0% | 3 | -0.01 | 3 | B- | |
| Peer median | — | 7.43× | 0.51× | 0.56× | 8.68× | 233.7% | 11.4% | 5.3% | 1.5% | 4.5% | 3.7% | -1.2% | 1.18× | 5.2× | 1.72× | 1.62× | 1.9% | 4 | 1.16 | 3 | — |





