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)
ROU.BRthis companyRoularta Media Group N.V.	€11.45	31.92×	0.83×	0.51×	5.29×	122.6%	-1.2%	0.7%	1.6%	2.6%	1.1%	13.5%	0.07×	-1.79×	15.52×	1.05×	24.2%	5	2.21	3	B
EVS.BREVS Broadcast Equipment S.A.	€18.20	12.8×	2.12×	2.37×	7.61×	523.4%	70.8%	21.0%	18.5%	16.6%	15.6%	4.6%	0.06×	-1.02×	34.34×	2.73×	3.3%	6	3.39	5	S-
EXM.BRExmar N.V.	€11.50	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-
SIP.BRSipef N.V.	€107.20	7.61×	0.99×	1.74×	3.66×	42.7%	44.0%	34.0%	22.9%	13.0%	11.9%	13.9%	0.01×	-0.36×	76.02×	2.74×	2.4%	6	4.82	5	S-
TESB.BRTessenderlo Group N.V.	€17.54	-19.55×	0.94×	0.57×	9.92×	247.7%	19.0%	2.4%	-2.9%	-4.8%	3.0%	4.7%	0.12×	0.25×	5.81×	2.07×	2.8%	7	1.74	3	B
VAN.BRVan de Velde N.V.	€29.30	21.2×	2.66×	1.91×	7.45×	70.9%	84.4%	17.6%	8.8%	12.3%	15.9%	7.7%	0.07×	-0.87×	37.98×	3.64×	7.8%	6	7.6	4	A+
Peer median	—	9.76×	1.38×	1.91×	7.61×	70.9%	44.0%	21.0%	18.5%	13.0%	11.9%	7.7%	0.07×	-0.36×	34.34×	2.73×	3.3%	6	3.39	4	—