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)
SBMO.ASthis companySBM Offshore N.V.	€32.92	5.19×	1.13×	0.81×	6.81×	-80.8%	34.2%	30.1%	15.6%	21.8%	10.5%	17.1%	2.08×	4.21×	2.39×	1.44×	3.4%	8	1.43	3	B+
SIFG.ASSif Holding N.V.	€1.65	-5.11×	0.94×	0.31×	15.63×	-4949.4%	4.5%	-7.0%	-6.1%	-18.3%	-7.0%	3.9%	1.19×	6.77×	-3.38×	0.49×	0.0%	2	1.19	2	C
VPK.ASKoninklijke Vopak N.V.	€52.95	7.24×	1.34×	3.37×	10.15×	-85.1%	43.8%	29.4%	46.5%	18.5%	5.0%	10.0%	0.86×	3.87×	2.93×	0.9×	4.2%	6	1.97	4	A-
Peer median	—	1.07×	1.14×	1.84×	12.89×	-2517.2%	24.2%	11.2%	20.2%	0.1%	-1.0%	7.0%	1.02×	5.32×	-0.22×	0.7×	2.1%	4	1.58	3	—