| 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) | |||
| $106.26 | 11.16× | 1.31× | 2.81× | 4.68× | 5.9% | 72.5% | 31.3% | 25.2% | 11.7% | 11.2% | 8.9% | 0× | -3.74× | 1.2× | 0.08× | 0.8% | 8 | 0.65 | 4 | A- | |
| $32.78 | 9.37× | 0.86× | 1.51× | 7.66× | -29.7% | 60.9% | 22.2% | 17.2% | 9.8% | 6.0% | 11.9% | 0.61× | 1.18× | 0.59× | 0.15× | 2.9% | 6 | -0.58 | 3 | B+ | |
| $41.82 | 13.38× | 0.97× | 2.13× | 13.47× | -23.1% | 67.4% | 19.0% | 15.2% | 6.9% | 4.3% | 8.4% | 0.51× | 3.6× | 0.62× | 0.17× | 3.9% | 6 | -0.66 | 3 | B+ | |
| $20.60 | 11.46× | 0.93× | 1.65× | 13.21× | -58.7% | 47.2% | 21.1% | 15.8% | 8.9% | 4.4% | 4.6% | 0.98× | 5.88× | 0.41× | 0.11× | 0.8% | 6 | -0.53 | 3 | B | |
| $47.78 | 8.27× | 1.23× | 2.03× | 10.16× | 48.2% | 68.9% | 29.7% | 24.7% | 14.9% | 7.8% | 10.9% | 0.79× | 3.66× | 1.02× | 0.14× | 2.9% | 9 | -0.57 | 3 | B | |
| $12.43 | -1.29× | 0.33× | 0.38× | 9.09× | 248.3% | -6.2% | -35.0% | -28.6% | -24.8% | -1.4% | -13.3% | 0.82× | 10.26× | -0.54× | 120.47× | 3.8% | 7 | -0.38 | 3 | B+ | |
| Peer median | — | 9.37× | 0.93× | 1.65× | 10.16× | -23.1% | 60.9% | 21.1% | 15.8% | 8.9% | 4.4% | 8.4% | 0.79× | 3.66× | 0.59× | 0.15× | 2.9% | 6 | -0.57 | 3 | — |





