| 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) | |||
| €2.44 | 58.42× | 0.92× | 0.47× | 6.79× | 52.3% | 13.9% | -1.1% | 0.8% | 1.6% | -1.3% | 1.3% | 0.13× | -3.51× | -3.98× | 3.17× | 0.0% | 6 | 0.56 | 4 | A- | |
| €8.90 | 14.51× | 2.5× | 1.44× | 6.75× | -201.6% | 44.8% | 14.4% | 9.9% | 17.2% | 12.0% | 6.1% | 0.21× | -0.07× | 34.88× | 19.25× | 2.0% | 7 | 5.53 | 4 | A- | |
| €24.40 | -22.62× | 0.71× | 0.49× | 18.07× | 143.5% | 12.1% | -2.3% | -2.1% | -3.2% | -2.2% | -4.6% | 0.11× | 0.43× | -3.96× | 5.31× | 0.4% | 5 | 3.62 | 2 | C+ | |
| €23.20 | -89.45× | 0.67× | 0.7× | 12.96× | -45.7% | 12.7% | -0.8% | -0.8% | -0.7% | 0.2% | 8.9% | 0.19× | 0.64× | -1.13× | 2.87× | 1.1% | 7 | 4.67 | 3 | B+ | |
| €3.54 | 25.57× | 1.18× | 0.67× | 6.25× | 607.3% | 33.2% | 3.7% | 2.5% | 4.5% | 4.0% | 13.3% | 0.42× | 0.74× | 3.26× | 1.23× | 0.0% | 6 | 0.92 | 2 | C+ | |
| €4.78 | 17.06× | 1.52× | 0.41× | 3.54× | 792.4% | 28.0% | 3.2% | 2.4% | 8.9% | 4.8% | 11.0% | 0.24× | -0.68× | 13.36× | 1.33× | 1.7% | 6 | 2.84 | 4 | A | |
| Peer median | — | 14.51× | 1.18× | 0.67× | 6.75× | 143.5% | 28.0% | 3.2% | 2.4% | 4.5% | 4.0% | 8.9% | 0.21× | 0.43× | 3.26× | 2.87× | 1.1% | 6 | 3.62 | 3 | — |





