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)
RIAS-B.COthis companyRIAS A/S	DKK 635.00	15.76×	0.78×	0.5×	5.48×	160.9%	30.5%	4.3%	3.2%	5.0%	4.8%	5.8%	0.02×	-1.34×	25.4×	2.94×	5.6%	5	3.39	3	B+
FLUG-B.COFlügger group A/S	DKK 377.00	16.42×	1.24×	0.45×	5.74×	211.0%	55.6%	4.6%	2.7%	7.5%	5.7%	25.5%	0.62×	1.87×	5.63×	1.37×	5.8%	9	2.9	4	A-
KLEE-B.COBrd. Klee A/S	DKK 4,200.00	15.79×	1.73×	0.57×	6.87×	56.4%	31.0%	6.4%	3.6%	10.9%	9.1%	11.8%	0.36×	0.92×	9.79×	2.61×	2.1%	7	4.19	4	A-
RBLN-B.CORoblon A/S	DKK 90.60	9.75×	1.16×	0.87×	4.94×	-10.6%	23.8%	12.7%	8.9%	11.9%	10.6%	9.6%	0.19×	-0.03×	238.91×	2.55×	0.0%	4	3.55	2	C+
SOLAR-B.COSolar A/S	DKK 202.50	20.16×	0.77×	0.12×	5.92×	515.5%	4.0%	1.1%	0.6%	3.8%	2.9%	-9.1%	0.9×	3.08×	1.35×	1.2×	7.4%	4	2.28	3	B
Peer median	—	16.1×	1.2×	0.51×	5.83×	133.7%	27.4%	5.5%	3.2%	9.2%	7.4%	10.7%	0.49×	1.39×	7.71×	1.96×	4.0%	6	3.23	4	—