| 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) | |||
| €21.50 | 19.24× | 4.65× | 2.74× | -6.64× | 417.0% | 51.1% | 20.1% | 14.2% | 24.1% | 1.7% | 5.0% | 0.27× | -17.99× | 2.67× | 106.8× | 3.0% | 3 | 1.07 | 3 | B+ | |
| €10.40 | 12.25× | 1.59× | 1.01× | 5.63× | 102.0% | 27.0% | 13.4% | 8.2% | 13.0% | 12.5% | 11.2% | 0.14× | -0.02× | 21.84× | 1.89× | 4.4% | 5 | 2.75 | 4 | A- | |
| €4.92 | 19.85× | 2.16× | 2.63× | 18.65× | -29.6% | 37.4% | 11.9% | 13.0% | 10.7% | 5.7% | 3.9% | 0.55× | 2.87× | 11.51× | 2.61× | 3.5% | 5 | 2.82 | 4 | A | |
| €9.92 | 10.08× | 1.12× | 1.45× | 6.72× | 150.5% | 34.1% | 15.2% | 14.4% | 11.1% | 8.0% | 2.6% | 0.12× | 0.51× | 37.93× | 3.09× | 4.1% | 7 | 3.48 | 4 | A+ | |
| €12.35 | 13.47× | 163.15× | 89.18× | 661.57× | -98.1% | 50.4% | 8.9% | 6.6% | 12.1% | 10.8% | 0.1% | 0.12× | -0.06× | 41.78× | 2.99× | 0.0% | 8 | 3.8 | 3 | B+ | |
| Peer median | — | 12.86× | 1.87× | 2.04× | 12.68× | 36.2% | 35.8% | 12.6% | 10.6% | 11.6% | 9.4% | 3.3% | 0.13× | 0.24× | 29.88× | 2.8× | 3.8% | 6 | 3.15 | 4 | — |




