| 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) | |||
| €4.82 | -4.82× | 0.84× | 0.45× | 4.39× | -20.5% | 23.3% | 8.1% | -9.3% | -17.3% | 7.1% | 5.3% | 0.56× | 1.26× | 2.48× | 2.77× | 0.0% | 3 | 0.65 | 2 | C+ | |
| €6.88 | -4.13× | 0.43× | 0.13× | 3.93× | 59.6% | 9.7% | 1.0% | -3.1% | -10.3% | 1.5% | 23.5% | 0.49× | 1.62× | 1.31× | 1.31× | 2.3% | 4 | 2.51 | 2 | C | |
| €13.00 | 16,666.67× | 1.85× | 2.14× | 20.23× | -141.6% | 19.2% | 0.2% | 0.0% | 0.0% | -0.0% | 6.7% | 0.06× | -0.03× | 0.22× | 2.49× | 0.0% | 4 | 1.96 | 2 | C | |
| €16.36 | 16.61× | 0.82× | 0.73× | 5.8× | -46.0% | 48.7% | 9.6% | 4.4% | 5.0% | 4.4% | 12.7% | 0.39× | 1.43× | 6.11× | 0.85× | 0.9% | 6 | 2.34 | 3 | B | |
| €66.20 | 13.36× | 1.2× | 0.7× | 6.27× | 10.3% | 59.1% | 7.9% | 5.2% | 9.0% | 7.2% | 3.6% | 0.27× | 0.57× | 11.12× | 1.87× | 2.7% | 6 | 3.27 | 4 | A- | |
| Peer median | — | 14.99× | 1.01× | 0.71× | 6.04× | -17.9% | 34.0% | 4.4% | 2.2% | 2.5% | 2.9% | 9.7% | 0.33× | 1× | 3.71× | 1.59× | 1.6% | 5 | 2.43 | 3 | — |




