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)
SEM.VIthis companySemperit AG Holding	€17.75	610.78×	0.62×	0.39×	6.13×	249.2%	16.1%	2.7%	0.1%	0.1%	0.1%	12.0%	0.61×	2.34×	1.22×	1.78×	4.0%	8	2.26	4	A+
FACC.VIFACC AG	€13.62	24.96×	2.11×	0.53×	12.29×	136.4%	10.0%	3.5%	2.2%	8.5%	5.2%	7.0%	1.08×	3.58×	1.59×	1.36×	0.0%	7	2.53	3	B
FKA.VIFrauenthal Holding AG	€21.60	-4.9×	1.29×	0.22×	6.21×	219.2%	5.7%	1.4%	-4.6%	-26.2%	3.2%	13.1%	0.59×	1.14×	1.56×	1.82×	0.0%	4	3.43	2	B-
HED.VIMaschinenfabrik Heid AG	€1.68	56.1×	0.41×	0×	-32.6×	-98.8%	0.0%	0.0%	0.0%	0.7%	-1.2%	0.0%	0×	0.39×	0×	51.43×	0.0%	4	46.91	2	C+
RAT.VIRath AG	€24.40	-3.74×	0.74×	0.35×	144.84×	-58.0%	7.8%	-5.9%	-9.4%	-19.9%	-4.5%	-6.0%	1.14×	81.86×	-1.16×	2.89×	0.0%	2	1.75	2	C+
ROS.VIRosenbauer International AG	€62.20	8.99×	1.22×	0.31×	5.8×	-408.3%	18.1%	5.8%	3.5%	13.6%	10.7%	10.4%	0.83×	2.05×	3.29×	1.34×	0.0%	5	2.02	4	A-
Peer median	—	8.99×	1.22×	0.31×	6.21×	-58.0%	7.8%	1.4%	0.0%	0.7%	3.2%	7.0%	0.83×	2.05×	1.56×	1.82×	0.0%	4	2.53	2	—