| 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) | |||
| €63.10 | 8.03× | 0.77× | 6.11× | 12.24× | 112.7% | 76.9% | 74.4% | 76.1% | 9.6% | 5.3% | 9.6% | 0.67× | 5.69× | 5.78× | 0.09× | 5.8% | 5 | 1 | 5 | A+ | |
| €53.20 | 9.5× | 0.75× | 5.43× | 14.56× | 168.7% | 78.6% | 66.8% | 57.1% | 7.9% | 5.4% | 13.5% | 0.66× | 6.78× | 7.07× | 0.14× | 8.4% | 5 | 0.82 | 5 | S- | |
| €10.80 | 4.77× | 0.54× | 6.01× | 9.7× | 55.9% | 84.3% | 71.6% | 126.2% | 11.4% | 3.6% | 3.3% | 0.77× | 5.66× | 3.33× | 0.08× | 7.5% | 4 | 0.69 | 4 | A | |
| — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | |
| €52.20 | 11.28× | 0.57× | 4.93× | 13.79× | 242.4% | 79.4% | 57.4% | 43.7% | 5.1% | 4.3% | 12.5% | 0.47× | 6.01× | 3.3× | 0.54× | 3.6% | 5 | 1.25 | 5 | A+ | |
| Peer median | — | 9.5× | 0.57× | 5.43× | 13.79× | 168.7% | 79.4% | 66.8% | 57.1% | 7.9% | 4.3% | 12.5% | 0.66× | 6.01× | 3.33× | 0.14× | 7.5% | 5 | 0.82 | 5 | — |



