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)
RCO.PAthis companyRémy Cointreau S.A.	€52.00	24.36×	0.99×	2.05×	12.32×	2.8%	65.8%	17.7%	8.4%	4.1%	4.3%	2.8%	0.4×	3.26×	4.86×	3.16×	3.1%	6	2.42	2	B-
ALAVI.PAAdVini S.A.	€15.30	221.3×	0.7×	0.19×	10.46×	944.2%	5.6%	3.5%	0.1%	0.3%	0.5%	22.2%	2.52×	8.05×	1.17×	0.62×	0.0%	5	0.55	3	B-
ALLAN.PALanson-BCC	€25.70	13.06×	0.56×	0.93×	16.4×	616.7%	50.6%	16.6%	6.9%	4.2%	2.9%	-2.3%	1.45×	11.81×	2.23×	1.81×	2.8%	4	1.13	3	B-
LPE.PALaurent-Perrier S.A.	€80.20	9.78×	0.72×	1.59×	8.05×	251.0%	56.6%	25.3%	16.3%	7.4%	5.8%	5.3%	0.38×	2.37×	8.24×	6.96×	2.5%	6	1.9	4	A-
MBWS.PAMarie Brizard Wine & Spirits S.A.	€2.78	34.88×	1.44×	1.85×	20.13×	22.4%	5.2%	4.5%	5.3%	4.1%	3.1%	-0.6%	0.03×	-3.33×	14.69×	2.9×	0.0%	5	3.89	3	B+
MC.PALVMH Moët Hennessy - Louis Vuitton, Société Européenne	€402.45	29.51×	4.76×	3.97×	14.3×	6.8%	66.2%	21.9%	13.5%	16.1%	9.7%	4.7%	0.54×	1.15×	15.36×	1.58×	2.1%	7	2.73	3	B+
Peer median	—	29.51×	0.72×	1.59×	14.3×	251.0%	50.6%	16.6%	6.9%	4.2%	3.1%	4.7%	0.54×	2.37×	8.24×	1.81×	2.1%	5	1.9	3	—