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)
ROCK-A.COthis companyRockwool A/S	DKK 224.50	215.39×	2.26×	1.6×	13.24×	-65.0%	27.7%	14.7%	0.7%	1.0%	2.6%	2.4%	0.1×	0.35×	31.61×	1.42×	2.9%	2	4.77	2	C
HH.COH+H International A/S	DKK 99.90	-2.3×	1.65×	0.55×	7.82×	-5.2%	16.0%	4.3%	-24.1%	-71.8%	5.5%	-3.7%	1.05×	2.7×	1.57×	1.7×	0.0%	5	2.22	1	C-
RIAS-B.CORIAS 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+
Peer median	—	6.73×	1.22×	0.53×	6.65×	77.9%	23.2%	4.3%	-10.5%	-33.4%	5.1%	1.1%	0.54×	0.68×	13.49×	2.32×	2.8%	5	2.8	2	—