| 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) | |||
| €45.00 | -22.06× | 10.41× | 2.45× | -36.39× | -85.6% | 8.0% | -12.4% | -11.1% | -47.1% | -19.4% | 1.4% | 1.2× | -2.57× | -8.65× | 1.16× | 0.0% | 4 | 2.89 | 1 | D+ | |
| €69.70 | 31.34× | 2.99× | 0.39× | 6.94× | 291.2% | 13.4% | 3.0% | 1.2% | 9.6% | 3.7% | 10.8% | 1.75× | 2.1× | 3.27× | 1.24× | 0.9% | 5 | 2.43 | 3 | B+ | |
| €20.30 | 28.97× | 1.53× | 0.49× | 9.18× | 152.7% | 7.1% | 1.6% | 1.7% | 5.3% | 2.6% | 14.7% | 0.38× | 0.07× | 3.21× | 1.15× | 3.8% | 4 | 1.9 | 4 | A- | |
| €42.60 | 22.41× | 2.16× | 1.14× | 4.66× | -164.5% | 25.5% | 16.2% | 5.1% | 9.6% | 9.6% | 4.1% | 0× | -0.69× | 0× | 2.35× | 3.8% | 6 | 3.07 | 4 | A- | |
| €33.05 | 23.53× | 9.52× | 3.14× | 15.58× | -33.5% | 25.2% | 16.3% | 13.3% | 40.4% | 20.3% | 1.9% | 0.63× | 0.67× | 49.58× | 1× | 4.1% | 6 | 5.35 | 4 | A- | |
| €78.65 | 24.76× | 6.3× | 0.98× | 10.18× | 25.9% | 27.3% | 10.0% | 4.0% | 25.5% | 10.2% | 9.7% | 2.47× | 2.12× | 5.01× | 2.27× | 1.3% | 7 | 3.5 | 4 | A- | |
| Peer median | — | 24.76× | 2.99× | 0.98× | 9.18× | 25.9% | 25.2% | 10.0% | 4.0% | 9.6% | 9.6% | 9.7% | 0.63× | 0.67× | 3.27× | 1.24× | 3.8% | 6 | 3.07 | 4 | — |





