| 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) | |||
| €13.70 | 7.12× | 1.64× | 0.52× | 2.45× | -71.6% | 55.2% | 11.8% | 7.4% | 23.5% | 24.6% | -12.0% | 0.12× | -1.45× | 17.6× | 1.8× | 3.7% | 3 | 3.93 | 2 | C+ | |
| €8.88 | 17.46× | 2.47× | 1.03× | 7.6× | 611.5% | 16.7% | 7.6% | 5.8% | 14.0% | 8.7% | 7.8% | 0.53× | 1.08× | 10.27× | 0.6× | 2.2% | 6 | 2.42 | 3 | B | |
| €9.88 | 12.38× | 1.86× | 0.25× | 6.03× | 285.8% | 7.0% | 2.8% | 2.0% | 15.1% | 12.6% | 16.7% | 0.31× | -0.38× | 9.4× | 0.97× | 6.6% | 6 | 3.71 | 4 | A | |
| €6.46 | 5.3× | 1.24× | 0.37× | 5.45× | 134.8% | 18.0% | 2.4% | 6.9% | 23.4% | 5.5% | 11.1% | 0.45× | 0.27× | 2.9× | 1.15× | 0.0% | 5 | 3.68 | 5 | A+ | |
| €2.24 | -34.14× | 0.4× | 0.29× | 8.36× | 281.4% | 21.7% | 3.0% | -0.9% | -1.2% | 2.2% | 23.2% | 0.62× | 3.66× | 0.76× | 3.05× | 0.0% | 5 | 2.28 | 3 | B- | |
| €4.20 | 57.14× | 1.28× | 0.22× | -68.65× | -74.3% | 8.0% | -3.2% | 0.4% | 2.2% | -6.0% | -12.1% | 1.07× | -22.57× | -0.58× | 0.86× | 0.0% | 4 | 1.52 | 2 | C+ | |
| Peer median | — | 12.38× | 1.28× | 0.29× | 6.03× | 281.4% | 16.7% | 2.8% | 2.0% | 14.0% | 5.5% | 11.1% | 0.53× | 0.27× | 2.9× | 0.97× | 0.0% | 5 | 2.42 | 3 | — |





