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)
ST5.DEthis companySteico Se	€16.26	16.61×	0.82×	0.73×	5.8×	-46.0%	48.7%	9.6%	4.4%	5.0%	4.4%	12.7%	0.39×	1.43×	6.11×	0.85×	0.9%	6	2.34	3	B
2HRA.DEH&R GmbH & Co. KGaA	€6.84	-4.13×	0.43×	0.13×	3.93×	59.6%	9.7%	1.0%	-3.1%	-10.3%	1.5%	23.5%	0.49×	1.62×	1.31×	1.31×	2.3%	4	2.51	2	C
DLX.DEDelignit AG	€2.50	12.11×	0.62×	0.37×	3.18×	268.6%	12.9%	4.1%	3.0%	5.1%	4.5%	5.9%	0.09×	-1.5×	12.78×	4.78×	2.2%	6	3.6	4	A
MZX.DEMasterflex SE	€14.50	15.6×	1.99×	1.33×	7.17×	103.8%	31.0%	13.5%	8.5%	12.7%	11.2%	7.6%	0.22×	0.14×	11.75×	4.58×	1.9%	6	5.34	4	A
NTG.DENabaltec AG	€11.00	11.14×	0.68×	0.55×	4.91×	32.2%	18.8%	7.2%	4.9%	6.1%	3.6%	-9.1%	0.57×	0.72×	5.3×	7.84×	2.4%	6	1.96	4	A-
SGL.DESGL Carbon SE	€4.83	-4.82×	0.84×	0.45×	4.39×	-20.5%	23.3%	8.1%	-9.3%	-17.3%	7.1%	5.3%	0.56×	1.26×	2.48×	2.77×	0.0%	3	0.65	2	C+
Peer median	—	11.14×	0.68×	0.45×	4.39×	59.6%	18.8%	7.2%	3.0%	5.1%	4.5%	5.9%	0.49×	0.72×	5.3×	4.58×	2.2%	6	2.51	4	—