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)
SOF.BRthis companySofina S.A.	€270.00	73.73×	0.77×	64.46×	76.17×	-102.4%	97.2%	95.7%	87.4%	1.0%	1.0%	5.1%	0.12×	8.83×	11.48×	401.1×	1.4%	4	4.81	4	A-
BRBREB.BRBrederode S.A.	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
COMB.BRCompagnie du Bois Sauvage S.A.	€279.00	12.26×	0.88×	1.36×	5.58×	215.1%	53.6%	22.1%	11.1%	7.2%	7.4%	10.1%	0.27×	0.72×	11.13×	3.16×	2.9%	6	2.3	4	A
GBLB.BRGroupe Bruxelles Lambert S.A.	€79.65	-15.37×	0.83×	1.44×	46.62×	-95.4%	46.4%	4.5%	-9.3%	-5.4%	1.2%	0.7%	0.64×	19.34×	0.96×	3.58×	6.4%	6	1.27	2	C+
GIMB.BRGimv N.V.	€49.70	9.38×	0.8×	18.68×	9.84×	-108.3%	97.5%	200.1%	199.3%	8.5%	7.0%	-18.2%	0.18×	1.05×	21.4×	3.94×	3.5%	3	3.71	3	B+
Peer median	—	9.38×	0.83×	1.44×	9.84×	-95.4%	53.6%	22.1%	11.1%	7.2%	7.0%	0.7%	0.27×	1.05×	11.13×	3.58×	3.5%	6	2.3	3	—