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)
RI.PAthis companyPernod Ricard S.A.	€71.36	13.36×	1.04×	1.71×	9.44×	168.0%	58.4%	25.8%	12.8%	7.8%	5.3%	7.4%	0.82×	3.77×	4.89×	2.47×	7.6%	6	1.21	3	B+
ABI.BRAnheuser-Busch InBev SA/NV	€75.34	18.01×	1.47×	2.16×	9.02×	-9.2%	55.9%	26.4%	11.5%	7.8%	6.3%	9.1%	0.84×	2.92×	3.9×	0.72×	3.7%	7	1.68	2	C
CARL-B.COCarlsberg A/S	DKK 1,017.50	18.54×	3.97×	1.24×	10.42×	63.4%	42.3%	13.4%	6.7%	21.4%	8.0%	6.8%	2.54×	3.71×	4.52×	0.6×	3.2%	5	1.47	3	B+
HEIA.ASHeineken N.V.	€83.24	20.57×	2.16×	1.35×	8.78×	26.5%	35.8%	11.8%	6.6%	10.5%	5.5%	6.7%	1.14×	2.53×	5.29×	0.93×	3.3%	7	1.96	3	B
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+
RCO.PARémy Cointreau S.A.	€51.90	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-
Peer median	—	20.57×	1.47×	1.85×	10.42×	22.4%	42.3%	13.4%	6.7%	7.8%	5.5%	6.7%	0.84×	2.92×	4.86×	0.93×	3.2%	6	1.96	3	—