| 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) | |||
| $193.40 | 36.53× | 3.77× | 2.78× | 18.61× | 2.6% | 20.1% | 10.5% | 7.6% | 10.3% | 6.5% | 3.0% | 0.61× | 2.15× | 5.07× | 1.03× | 1.5% | 7 | 2.81 | 3 | B+ | |
| $174.51 | 87.2× | 30.35× | 1.85× | 28.4× | -350.8% | 4.8% | 4.8% | 2.5% | 41.0% | 5.3% | -1.1% | 9.98× | 5.91× | 1.54× | 1.19× | 0.2% | 6 | 1.49 | 3 | B- | |
| $359.21 | 21.53× | 3.55× | 1.73× | 15.51× | -7.2% | 15.1% | 10.2% | 8.0% | 16.4% | 10.6% | 4.4% | 0.38× | 1.18× | 17.06× | 1.44× | 1.8% | 8 | 4.34 | 4 | A | |
| $331.35 | 37.76× | 17.6× | 7.17× | 27.92× | -81.4% | 36.8% | 19.1% | 19.0% | 46.6% | 8.1% | 2.2% | 1.1× | 0.67× | 10.4× | 1.04× | 0.4% | 7 | 3.52 | 3 | B | |
| $340.06 | 63.94× | 10.26× | 9.85× | 37.85× | -64.4% | 39.8% | 22.7% | 15.4% | 16.0% | 11.0% | 1.9% | 0.51× | 1.62× | 7.85× | 2.83× | 0.1% | 6 | 8 | 3 | B+ | |
| $266.10 | 35.53× | 2.91× | 2.61× | 17.92× | -1.3% | 25.7% | 9.8% | 7.3% | 8.2% | 5.1% | 4.7% | 0.57× | 2.71× | 3.6× | 1.19× | 1.6% | 9 | 2.34 | 3 | B+ | |
| Peer median | — | 37.76× | 10.26× | 2.61× | 27.92× | -64.4% | 25.7% | 10.2% | 8.0% | 16.4% | 8.1% | 2.2% | 0.57× | 1.62× | 7.85× | 1.19× | 0.4% | 7 | 3.52 | 3 | — |





