| 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) | |||
| €20.50 | 8.79× | 0.74× | 5.12× | 14.19× | -10.9% | 73.6% | 64.3% | 58.3% | 8.4% | 4.7% | 3.9% | 0.86× | 7.47× | 3.4× | 1.13× | 5.9% | 5 | 0.62 | 3 | B+ | |
| €15.22 | 12.88× | 0.7× | 4.16× | 14.9× | 198.5% | 74.5% | 59.0% | 32.3% | 5.5% | 4.6% | 9.0% | 0.8× | 7.77× | 2.65× | 2.34× | 7.4% | 7 | 0.9 | 4 | A+ | |
| €36.82 | 7.43× | 1.04× | 5.84× | 9.18× | -18.6% | 72.2% | 62.0% | 78.5% | 13.9% | 4.2% | 7.5% | 0.94× | 4.14× | 3.59× | 0.69× | 5.5% | 6 | 1.14 | 4 | A | |
| €10.00 | 30.67× | 1.74× | 4.38× | 18.04× | 176.2% | 45.7% | 33.3% | 14.4% | 5.7% | 3.1% | 2.0% | 2.94× | 10.09× | 1.47× | 1.26× | 9.0% | 4 | 1 | 4 | A- | |
| €78.50 | 12.67× | 0.9× | 9.6× | 15.79× | -0.8% | 69.2% | 74.4% | 75.7% | 7.1% | 4.1% | 5.0% | 0.59× | 5.68× | 3.52× | 9.79× | 5.5% | 4 | 0.88 | 3 | B | |
| Peer median | — | 12.78× | 0.97× | 5.11× | 15.35× | 87.7% | 70.7% | 60.5% | 54.0% | 6.4% | 4.1% | 6.2% | 0.87× | 6.73× | 3.09× | 1.8× | 6.4% | 5 | 0.95 | 4 | — |




