| 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) | |||
| €74.94 | 14.92× | 1.75× | 0.92× | 7.19× | 107.8% | 27.2% | 10.7% | 6.2% | 11.7% | 7.9% | 8.1% | 0.72× | 1.37× | 6.49× | 1.27× | 2.5% | 6 | 2.24 | 4 | A- | |
| $97.73 | 22.53× | 3.5× | 2.24× | 12.75× | 18.0% | 36.1% | 14.5% | 10.0% | 15.6% | 8.3% | 3.5% | 0.8× | 1.94× | 6.72× | 1.74× | 1.2% | 8 | 2.3 | 3 | B+ | |
| €180.15 | 20.42× | 2.17× | 1.83× | 10.44× | -1.8% | 30.9% | 13.9% | 9.0% | 10.7% | 7.3% | 4.8% | 0.45× | 1.28× | 10.94× | 1.24× | 1.5% | 7 | 2.45 | 1 | C- | |
| Peer median | — | 21.47× | 2.83× | 2.04× | 11.6× | 8.1% | 33.5% | 14.2% | 9.5% | 13.2% | 7.8% | 4.1% | 0.62× | 1.61× | 8.83× | 1.49× | 1.3% | 8 | 2.37 | 2 | — |


