| 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) | |||
| $99.23 | 11.19× | 1.42× | 0.96× | 9.09× | 94.6% | 40.9% | 11.0% | 8.7% | 12.9% | 4.0% | 23.4% | 0.28× | 1.47× | 11.95× | 0.62× | 2.0% | 7 | 1.35 | 3 | B+ | |
| $157.45 | 13.56× | 2.37× | 1.41× | 9.29× | 128.9% | 17.6% | 13.2% | 10.4% | 17.5% | 9.7% | 12.2% | 0.38× | 0.08× | 13.41× | 0.5× | 5.3% | 6 | 0.35 | 4 | A | |
| $252.48 | 5.38× | 1.78× | 0.82× | 4.36× | 12.2% | 33.2% | 19.8% | 15.5% | 33.6% | 20.8% | 18.2% | 0.24× | 0.49× | 32.97× | 0.37× | 2.1% | 6 | 1.68 | 4 | A+ | |
| $67.93 | 14.61× | 3.32× | 3.13× | 11.21× | 116.4% | 29.8% | 27.5% | 21.4% | 22.7% | 20.0% | 10.3% | 0.06× | 0.09× | 96.73× | 0.67× | 4.1% | 7 | 2.11 | 4 | A | |
| $104.34 | 11.59× | 1.28× | 0.91× | 8.4× | 71.3% | 36.4% | 10.1% | 7.9% | 11.1% | 10.4% | 16.8% | 0.07× | -0.09× | 82.8× | 0.84× | 4.7% | 8 | 2.06 | 3 | B+ | |
| $60.39 | 12.14× | 2.05× | 1.46× | 8.86× | -309.4% | 44.0% | 15.3% | 12.0% | 16.8% | 15.1% | 19.5% | 0.12× | -0.21× | 27.33× | 0.95× | 0.0% | 5 | 1.34 | 4 | A- | |
| Peer median | — | 12.14× | 2.05× | 1.41× | 8.86× | 71.3% | 33.2% | 15.3% | 12.0% | 17.5% | 15.1% | 16.8% | 0.12× | 0.08× | 32.97× | 0.67× | 4.1% | 6 | 1.68 | 4 | — |





