| 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) | |||
| €13.50 | 20× | 0.71× | 1.3× | 21.52× | -122.0% | 27.2% | 4.6% | 6.6% | 3.6% | 0.9% | -22.1% | 0.92× | 11.84× | 0.89× | 2.1× | 0.4% | 4 | 0.91 | 3 | B- | |
| €2.52 | 12.24× | 1.32× | 0.34× | 4.52× | 542.1% | 10.3% | 3.9% | 2.9% | 10.9% | 9.2% | -0.5% | 0.24× | 0.33× | 13.85× | 1.1× | 3.6% | 6 | 2.8 | 4 | A | |
| €94.75 | 24.17× | 6.63× | 2.12× | 13.63× | -0.7% | 23.5% | 11.4% | 8.8% | 27.5% | 26.0% | 6.2% | 0.05× | 0.02× | 49.93× | 1.84× | 3.6% | 6 | 9.95 | 4 | A | |
| €4.50 | 2.81× | 0.4× | 16.57× | 3.57× | -19.6% | 95.5% | 628.8% | 588.2% | 14.2% | 12.6% | -1.9% | 0.16× | 0.96× | 22.19× | 0.71× | 1.5% | 2 | 1.27 | 4 | A | |
| Peer median | — | 12.24× | 1.32× | 2.12× | 4.52× | -0.7% | 23.5% | 11.4% | 8.8% | 14.2% | 12.6% | -0.5% | 0.16× | 0.33× | 22.19× | 1.1× | 3.6% | 6 | 2.8 | 4 | — |



