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)
PEUG.PAthis companyPeugeot Invest S.A.	€55.00	8.41×	0.53×	11.99×	12.27×	-72.0%	89.8%	179.1%	122.3%	5.4%	5.3%	-1.0%	0.26×	3.59×	17.69×	22.81×	3.7%	3	0.9	4	A-
ALAUD.PAAudacia S.A.	€3.40	88.91×	9.7×	6.32×	40.91×	-35.3%	85.0%	8.8%	7.1%	10.9%	5.7%	0.1%	0.07×	-1.54×	18.59×	18.95×	0.0%	4	2.94	1	C-
ANTIN.PAAntin Infrastructure Partners S.A.	€7.62	18.23×	4.24×	6.91×	10.24×	-27.4%	77.1%	49.4%	38.0%	23.3%	17.5%	6.1%	0.14×	-1.79×	0×	38.73×	6.5%	7	9.7	4	A-
EEM.PAElectricité et Eaux de Madagascar S.A.	€1.80	5.84×	1.21×	0×	-130.4×	-22.4%	0.0%	0.0%	0.0%	20.8%	-3.4%	-23.6%	0.07×	93.63×	-15×	4.14×	0.0%	4	1.39	2	B-
IDIP.PAInstitut de Développement Industriel SCA	€67.00	8.32×	0.67×	24.64×	8.02×	394.9%	43.2%	294.4%	292.0%	8.0%	7.4%	-7.0%	0.04×	-0.12×	306.7×	10.48×	2.8%	5	7.03	4	A
MF.PAWendel	€89.10	-28.94×	1.26×	0.57×	5.4×	333.0%	11.5%	10.6%	-2.0%	-4.3%	3.2%	33.7%	1.89×	2.36×	3.44×	1.53×	6.0%	6	1.35	2	C+
Peer median	—	8.32×	1.26×	6.32×	8.02×	-22.4%	43.2%	10.6%	7.1%	10.9%	5.7%	0.1%	0.07×	-0.12×	3.44×	10.48×	2.8%	5	2.94	2	—