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)
PERR.PAthis companyGérard Perrier Industrie S.A.	€70.00	17.85×	2.29×	0.97×	8.53×	148.8%	72.4%	5.7%	5.4%	12.9%	6.5%	6.3%	0.5×	-0.42×	12.58×	1.91×	2.8%	4	2.64	4	A
ALI2S.PAi2S S.A.	€6.05	17.3×	0.88×	0.63×	15.55×	-16.5%	3.2%	1.8%	3.6%	5.0%	2.2%	17.1%	0.14×	-7.51×	5.8×	2.39×	1.7%	6	2.34	4	A-
MRN.PAMersen S.A.	€37.64	41.12×	0.68×	0.45×	5.03×	-121.9%	29.6%	9.5%	1.2%	1.8%	3.5%	6.8%	0.68×	2.31×	4.37×	1.47×	4.1%	9	2.31	2	B-
NEX.PANexans S.A.	€126.50	15.57×	2.79×	0.71×	9.45×	-10.8%	11.6%	5.4%	4.5%	17.6%	6.7%	8.3%	0.95×	0.43×	8.02×	1.22×	2.1%	4	1.45	2	C
RXL.PARexel S.A.	€35.46	16.8×	1.84×	0.51×	9.36×	38.0%	25.1%	5.5%	3.0%	10.9%	6.7%	6.6%	0.94×	2.72×	5.11×	1.69×	3.6%	7	2.68	3	B
SPIE.PASPIE S.a.	€45.06	189.46×	15.58×	3.23×	33.57×	-51.3%	4.9%	5.8%	1.7%	8.2%	5.8%	2.2%	1.3×	1.9×	3.75×	0.8×	0.5%	5	1.5	2	B-
Peer median	—	17.3×	1.84×	0.63×	9.45×	-16.5%	11.6%	5.5%	3.0%	8.2%	5.8%	6.8%	0.94×	1.9×	5.11×	1.47×	2.1%	6	2.31	2	—