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)
SAMS.PAthis companySamse S.A.	€114.00	17.44×	0.81×	0.25×	7.89×	411.5%	7.2%	2.0%	1.3%	4.2%	2.3%	15.2%	1×	3.96×	2.38×	1.54×	5.7%	6	1.59	3	B+
ALFER.PASergeferrari Group	€5.52	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
ALMOU.PAMoulinvest S.A.	€20.20	17.13×	0.82×	0.63×	4.17×	133.0%	4.9%	5.8%	3.7%	4.8%	3.8%	12.2%	0.34×	0.67×	5.81×	1.8×	0.9%	6	2.32	4	A
NK.PAImerys S.A.	€24.98	-4.96×	0.78×	0.6×	7.17×	-44.7%	26.9%	6.6%	-12.1%	-15.7%	4.1%	2.6%	0.86×	3.34×	1.9×	2.46×	6.1%	5	1.16	2	C+
RXL.PARexel S.A.	€35.46	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
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	—	16.49×	1.29×	0.61×	8.26×	52.8%	18.9%	6.2%	3.3%	7.8%	5.4%	7.7%	0.6×	1.69×	5.46×	2.13×	3.1%	6	2.5	4	—