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)
RXL.PAthis companyRexel S.A.	€35.40	16.8×	1.84×	0.51×	9.36×	38.0%	25.1%	5.5%	3.0%	10.9%	6.7%	6.6%	0.94×	2.72×	5.11×	1.69×	3.6%	7	2.68	3	B
INDT.STIndutrade AB (publ)	SEK 265.80	34.2×	5.12×	2.72×	17.28×	-38.4%	35.4%	11.7%	7.9%	15.0%	10.2%	4.0%	0.56×	1.31×	8.93×	1.98×	1.2%	5	4.61	3	B
THEP.PAThermador Groupe S.A.	€63.60	16.18×	1.75×	1.42×	9.38×	67.7%	12.8%	11.8%	8.8%	10.8%	9.4%	8.9%	0.13×	-0.64×	39.79×	3.33×	2.7%	6	4.18	5	A+
Peer median	—	25.19×	3.43×	2.07×	13.33×	14.6%	24.1%	11.8%	8.4%	12.9%	9.8%	6.5%	0.34×	0.34×	24.36×	2.66×	2.0%	6	4.4	4	—