| 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) | |||
| €26.45 | 11.59× | 2.49× | 1.62× | 6.25× | 208.6% | 21.0% | 15.8% | 14.0% | 21.5% | 17.8% | 7.2% | 0.15× | -0.32× | 65.06× | 0.9× | 1.8% | 6 | 4 | 4 | A- | |
| €8.69 | 7.51× | 0.87× | 0.25× | 4.97× | 1137.6% | 9.5% | 2.1% | 3.4% | 11.5% | 1.8% | -7.3% | 1.25× | 2.83× | 1.9× | 0.81× | 3.6% | 6 | 1.16 | 2 | B- | |
| Peer median | — | 7.51× | 0.87× | 0.25× | 4.97× | 1137.6% | 9.5% | 2.1% | 3.4% | 11.5% | 1.8% | -7.3% | 1.25× | 2.83× | 1.9× | 0.81× | 3.6% | 6 | 1.16 | 2 | — |

