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)
PAP.ATthis companyPapoutsanis S.A.	€3.44	17.13×	2.94×	1.32×	11.48×	-88.1%	36.8%	31.7%	7.8%	17.3%	34.2%	5.5%	0.64×	1.7×	27.31×	1.19×	1.8%	6	2.59	3	B
AEGN.ATAegean Airlines S.A.	€11.40	8.64×	2.25×	0.69×	6.84×	2222.9%	25.0%	9.6%	7.9%	26.0%	4.9%	6.7%	3.48×	3.48×	2.05×	1.64×	5.6%	6	1.52	3	B+
DUNI.STDuni AB (publ)	SEK 67.20	15.84×	1.45×	0.64×	8.1×	284.4%	24.5%	7.2%	4.1%	9.2%	6.6%	3.8%	0.53×	1.86×	11.85×	1.68×	4.8%	4	1.73	3	B
ELPE.ATHELLENiQ ENERGY Holdings S.A.	€16.25	14.67×	0.96×	0.22×	6.77×	-16.1%	9.8%	3.4%	1.5%	6.5%	4.2%	-0.4%	1.22×	3.29×	2.84×	1.41×	9.0%	8	2.68	4	A
KRI.ATKri-Kri Milk Industry S.A.	€37.10	18.45×	4.24×	1.91×	12.7×	22.6%	27.0%	12.7%	10.4%	23.0%	19.4%	1.6%	0.11×	-0.16×	133.39×	2×	2.1%	8	11.2	4	A-
OR.PAL'Oréal S.A.	€446.80	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
Peer median	—	15.84×	2.25×	0.69×	8.1×	22.6%	25.0%	9.6%	7.9%	17.5%	6.6%	3.7%	0.53×	1.86×	11.85×	1.64×	4.8%	6	2.68	3	—