| 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) | |||
| €1.86 | 10× | 0.6× | 0.27× | 1.86× | -415.2% | 4.3% | 4.1% | 2.7% | 6.0% | 4.8% | 19.5% | 0.25× | -1.47× | 8.35× | 2.14× | 4.4% | 8 | 2.07 | 4 | A+ | |
| €1.89 | -18.76× | 4.5× | 0.54× | 11.97× | 1326.5% | 4.5% | 4.8% | -2.8% | -23.6% | 6.5% | 13.1% | 4.39× | 5.71× | 2.34× | 0.46× | 0.0% | 6 | 1.19 | 2 | C | |
| €17.45 | 12.08× | 1.75× | 0.25× | 2.2× | 30.1% | 57.4% | 5.8% | 1.9% | 12.9% | 13.1% | 31.1% | 0.39× | -0.56× | 4.39× | 1.32× | 1.1% | 7 | 3.12 | 4 | A- | |
| €2.11 | 5.46× | 0.69× | 0.12× | 5.11× | 308.9% | 3.1% | 2.2% | 2.2% | 12.6% | 6.6% | 3.8% | 0.61× | 0.64× | 4.85× | 1.26× | 3.7% | 4 | 2.34 | 4 | A- | |
| €191.00 | 44.13× | 0.61× | 0.83× | 9.07× | -62.9% | 41.1% | 3.5% | 1.9% | 1.4% | 1.4% | 7.9% | 0.06× | -1.43× | 6.87× | 4.07× | 2.9% | 7 | 2.5 | 4 | A | |
| €58.00 | 4.22× | 0.78× | 0.47× | 4.93× | 668.4% | 55.7% | 5.3% | 11.2% | 18.6% | 5.6% | 11.0% | 0.16× | -0.15× | 21.37× | 2.33× | 1.5% | 4 | 1.16 | 3 | B | |
| Peer median | — | 5.46× | 0.78× | 0.47× | 5.11× | 308.9% | 41.1% | 4.8% | 1.9% | 12.6% | 6.5% | 11.0% | 0.39× | -0.15× | 4.85× | 1.32× | 1.5% | 6 | 2.34 | 4 | — |





