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.BRthis companyWhitestone Group	€18.00	0.35×	0×	0×	1.65×	70210.9%	5.1%	0.8%	0.3%	1.4%	0.8%	0.0%	0.35×	1.62×	0×	1.55×	0.0%	5	278.39	—	—
EXM.BRExmar N.V.	€11.30	9.76×	1.38×	3.06×	9.02×	-67.9%	36.6%	27.1%	31.2%	14.1%	7.3%	11.5%	0.51×	0.97×	1.49×	2.73×	19.0%	5	2.2	4	A-
FLOB.BRFloridienne S.A.	€54.50	81.48×	1.75×	0.89×	9.99×	350.3%	52.4%	8.5%	1.1%	2.1%	3.7%	1.2%	1.08×	3.2×	2.31×	1.79×	0.5%	5	1.77	2	B-
GIMB.BRGimv N.V.	€49.80	9.38×	0.8×	18.68×	9.84×	-108.3%	97.5%	200.1%	199.3%	8.5%	7.0%	-18.2%	0.18×	1.05×	21.4×	3.94×	3.5%	3	3.71	3	B+
Peer median	—	9.76×	1.38×	3.06×	9.84×	-67.9%	52.4%	27.1%	31.2%	8.5%	7.0%	1.2%	0.51×	1.05×	2.31×	2.73×	3.5%	5	2.2	3	—