| 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) | |||
| €14.40 | 24.42× | 0.64× | 0.44× | 11.56× | -126.6% | 8.7% | 0.2% | 1.8% | 2.6% | 0.2% | -4.1% | 0.09× | -0.69× | 1.46× | 2.6× | 0.8% | 5 | 3.11 | 4 | A- | |
| €40.97 | 12.13× | 0.89× | 0.6× | 6.31× | 126.2% | 25.6% | 9.3% | 5.0% | 7.3% | 5.3% | 14.9% | 0.81× | 2.76× | 4.74× | 1.26× | 3.6% | 8 | 1.77 | 4 | A- | |
| €52.46 | 21.87× | 1.44× | 1.21× | 10.13× | -99.6% | 24.9% | 9.5% | 5.5% | 6.6% | 4.6% | 4.3% | 0.62× | 2.76× | 4.97× | 1.32× | 2.5% | 6 | 2.1 | 3 | B+ | |
| €5.55 | 6.85× | 0.71× | 0.22× | 5.01× | 1583.0% | 14.5% | 4.9% | 3.2% | 10.2% | 3.8% | 29.3% | 1.57× | 3.23× | 1.85× | 1.62× | 1.1% | 7 | 1.59 | 3 | B+ | |
| Peer median | — | 12.13× | 0.89× | 0.6× | 6.31× | 126.2% | 24.9% | 9.3% | 5.0% | 7.3% | 4.6% | 14.9% | 0.81× | 2.76× | 4.74× | 1.32× | 2.5% | 7 | 1.77 | 3 | — |



