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)
R3NK.DEthis companyRENK Group AG	€35.79	53.62×	11.06×	3.92×	24.73×	-93.3%	24.8%	12.6%	7.3%	20.7%	11.6%	1.7%	1.1×	1.65×	5.97×	1.98×	0.8%	8	3.34	3	B-
JST.DEJOST Werke AG	€61.40	-54.65×	2.47×	0.53×	7.53×	78.1%	24.4%	5.9%	-1.0%	-4.5%	1.8%	13.5%	2.14×	2.95×	2.17×	1.32×	2.8%	6	2.01	2	C
KBX.DEKnorr-Bremse AG	€95.15	28.75×	5.29×	2.1×	14.09×	-49.9%	21.7%	11.3%	6.8%	17.2%	8.6%	5.1%	0.99×	1.07×	8.09×	1.87×	1.7%	8	3.33	3	B
MSAG.DEMS Industrie AG	€1.36	-6.83×	0.66×	0.25×	11.62×	-116.8%	34.4%	-1.0%	-3.7%	-9.7%	-1.4%	5.9%	0.36×	4.09×	-0.51×	1.07×	0.0%	5	1.82	2	C
RHM.DERheinmetall AG	€845.40	101.5×	14.09×	7.11×	32.09×	-121.1%	52.4%	17.1%	7.0%	13.9%	15.7%	2.0%	0.26×	-0.17×	14.67×	1.2×	0.5%	4	2.92	3	B-
SFQ.DESAF-Holland SE	€22.80	13.66×	1.41×	0.4×	5.22×	19.2%	20.7%	8.0%	2.9%	10.4%	6.5%	14.1%	1.61×	2.18×	3.52×	2.45×	5.6%	7	2.33	3	B+
Peer median	—	13.66×	2.47×	0.53×	11.62×	-49.9%	24.4%	8.0%	2.9%	10.4%	6.5%	5.9%	0.99×	2.18×	3.52×	1.32×	1.7%	6	2.33	3	—