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)
RF.PAthis companyEurazeo SE	€50.35	-8.61×	0.56×	8.13×	-14.4×	-130.6%	68.7%	-73.4%	-94.4%	-6.5%	-3.8%	3.5%	0.2×	-3.57×	-4.45×	0.36×	5.4%	4	1.95	2	C+
ALAUD.PAAudacia S.A.	€3.40	88.91×	9.7×	6.32×	40.91×	-35.3%	85.0%	8.8%	7.1%	10.9%	5.7%	0.1%	0.07×	-1.54×	18.59×	18.95×	0.0%	4	2.94	1	C-
AMUN.PAAmundi S.A.	€95.50	8.63×	1.09×	1.95×	6.01×	43.7%	51.4%	28.3%	22.6%	12.6%	4.6%	12.6%	0.16×	0.05×	12.78×	1.22×	6.3%	6	1.25	3	B+
ANTIN.PAAntin Infrastructure Partners S.A.	€7.62	18.23×	4.24×	6.91×	10.24×	-27.4%	77.1%	49.4%	38.0%	23.3%	17.5%	6.1%	0.14×	-1.79×	0×	38.73×	6.5%	7	9.7	4	A-
IDIP.PAInstitut de Développement Industriel SCA	€67.00	8.32×	0.67×	24.64×	8.02×	394.9%	43.2%	294.4%	292.0%	8.0%	7.4%	-7.0%	0.04×	-0.12×	306.7×	10.48×	2.8%	5	7.03	4	A
MF.PAWendel	€89.05	-28.94×	1.26×	0.57×	5.4×	333.0%	11.5%	10.6%	-2.0%	-4.3%	3.2%	33.7%	1.89×	2.36×	3.44×	1.53×	6.0%	6	1.35	2	C+
Peer median	—	8.63×	1.26×	6.32×	8.02×	43.7%	51.4%	28.3%	22.6%	10.9%	5.7%	6.1%	0.14×	-0.12×	12.78×	10.48×	6.0%	6	2.94	3	—