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)
SPG.COthis companySP Group A/S	DKK 459.50	15.62×	2.3×	1.4×	9.3×	-22.1%	21.3%	13.4%	9.0%	14.7%	8.7%	5.1%	0.87×	2.43×	7.68×	1.49×	1.2%	5	2.83	4	A
FLUG-B.COFlügger group A/S	DKK 377.00	16.42×	1.24×	0.45×	5.74×	211.0%	55.6%	4.6%	2.7%	7.5%	5.7%	25.5%	0.62×	1.87×	5.63×	1.37×	5.8%	9	2.9	4	A-
GABR.COGabriel Holding A/S	DKK 234.00	60.76×	1.72×	0.88×	7.56×	1304.9%	55.0%	8.5%	1.4%	2.8%	5.1%	22.6%	1.36×	3.14×	3.56×	1.17×	0.0%	4	1.89	2	C+
RIAS-B.CORIAS A/S	DKK 635.00	15.76×	0.78×	0.5×	5.48×	160.9%	30.5%	4.3%	3.2%	5.0%	4.8%	5.8%	0.02×	-1.34×	25.4×	2.94×	5.6%	5	3.39	3	B+
Peer median	—	16.42×	1.24×	0.5×	5.74×	211.0%	55.0%	4.6%	2.7%	5.0%	5.1%	22.6%	0.62×	1.87×	5.63×	1.37×	5.6%	5	2.9	3	—