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)
SPINN.HEthis companySpinnova Oy	€0.42	-0.59×	0.79×	70.39×	-3.61×	-190.9%	-2356.1%	-3971.5%	-11829.7%	-133.2%	-22.7%	-50.6%	0.86×	-1.58×	-29.7×	8.88×	0.0%	2	-2.28	1	C-
DUELL.HEDuell Oyj	€2.24	-10.47×	0.19×	0.14×	9.64×	405.9%	22.5%	0.5%	-1.3%	-1.8%	0.5%	9.5%	0.5×	6.8×	0.15×	3.36×	0.0%	6	1.52	3	B-
FONDIA.HEFondia Oyj	€4.65	32.93×	7.62×	0.77×	9.25×	-26.8%	29.1%	4.1%	2.4%	23.4%	21.9%	-5.6%	0.09×	-0.04×	0×	1.04×	6.1%	7	6.4	3	B+
HONBS.HEHonkarakenne Oyj	€2.40	-4.11×	1.77×	0.46×	-9.96×	-80.0%	1.9%	-10.8%	-11.0%	-42.7%	-28.1%	-9.4%	0.36×	-0.54×	-10×	0.9×	0.0%	3	1.73	2	C
MARAS.HEMartela Oyj	€0.58	-0.96×	-1.69×	0.04×	3.45×	747.4%	38.4%	-1.3%	-3.7%	175.0%	-6.3%	109.4%	-10.48×	2.91×	-0.58×	0.75×	0.0%	3	1.08	2	C
RAP1V.HERapala VMC Corporation	€1.57	-5.57×	0.44×	0.22×	6×	731.0%	55.3%	6.6%	-2.2%	-4.4%	6.3%	2.4%	1.05×	4×	1.79×	2.19×	0.0%	7	2.15	2	C+
Peer median	—	-4.11×	0.44×	0.22×	6×	405.9%	29.1%	0.5%	-2.2%	-1.8%	0.5%	2.4%	0.36×	2.91×	0×	1.04×	0.0%	6	1.73	2	—