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)
PAAL-B.COthis companyPer Aarsleff Holding A/S	DKK 715.00	14.81×	2.35×	0.57×	6.15×	-76.2%	11.5%	5.0%	3.9%	15.9%	10.3%	15.0%	0.3×	0.2×	15.85×	1.27×	1.6%	5	2.64	4	A-
MTHH.COMT Højgaard Holding A/S	DKK 286.50	15.1×	3.27×	0.39×	6.66×	188.0%	7.6%	4.5%	2.6%	21.6%	21.8%	2.6%	0.18×	-0.58×	10.79×	1.2×	1.2%	5	3.62	4	A-
SOLAR-B.COSolar A/S	DKK 202.50	20.16×	0.77×	0.12×	5.92×	515.5%	4.0%	1.1%	0.6%	3.8%	2.9%	-9.1%	0.9×	3.08×	1.35×	1.2×	7.4%	4	2.28	3	B
Peer median	—	17.63×	2.02×	0.26×	6.29×	351.7%	5.8%	2.8%	1.6%	12.7%	12.4%	-3.2%	0.54×	1.25×	6.07×	1.2×	4.3%	5	2.95	4	—