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)
SFQ.DEthis companySAF-Holland SE	€22.80	13.66×	1.41×	0.4×	5.22×	19.2%	20.7%	8.0%	2.9%	10.4%	6.5%	14.1%	1.61×	2.18×	3.52×	2.45×	5.6%	7	2.33	3	B+
HLE.DEHELLA GmbH & Co. KGaA	€66.40	110.13×	2.98×	1.17×	18.48×	33.4%	22.6%	5.6%	1.1%	2.7%	3.0%	6.0%	0.1×	-2.52×	3.71×	1.44×	1.2%	7	2.32	3	B-
JST.DEJOST Werke AG	€61.40	-54.65×	2.47×	0.53×	7.53×	78.1%	24.4%	5.9%	-1.0%	-4.5%	1.8%	13.5%	2.14×	2.95×	2.17×	1.32×	2.8%	6	2.01	2	C
KBX.DEKnorr-Bremse AG	€95.15	28.75×	5.29×	2.1×	14.09×	-49.9%	21.7%	11.3%	6.8%	17.2%	8.6%	5.1%	0.99×	1.07×	8.09×	1.87×	1.7%	8	3.33	3	B
NVNVM.DENovem Group S.A.	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
PWO.DEPWO AG	€20.80	11.41×	0.55×	0.17×	4.45×	425.0%	9.1%	3.0%	1.5%	4.8%	2.3%	12.1%	0.65×	2.21×	2.09×	1.53×	6.0%	5	1.97	3	B+
Peer median	—	20.08×	2.72×	0.85×	10.81×	55.8%	22.1%	5.7%	1.3%	3.8%	2.7%	9.0%	0.82×	1.64×	2.94×	1.49×	2.2%	7	2.17	3	—