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)
SW.PAthis companySodexo S.A.	€60.35	27.7×	2.24×	0.35×	14.89×	647.1%	10.6%	3.4%	1.3%	8.1%	6.7%	6.4%	1.24×	4.39×	4.23×	0.88×	4.7%	7	2.26	3	B
ALCIS.PACatering International & Services S.A.	€17.45	12.08×	1.75×	0.25×	2.2×	30.1%	57.4%	5.8%	1.9%	12.9%	13.1%	31.1%	0.39×	-0.56×	4.39×	1.32×	1.1%	7	3.12	4	A-
CLARI.PAClariane SE	€3.53	873.33×	0.39×	0.26×	8.32×	753.2%	8.1%	5.6%	0.0%	0.0%	2.4%	41.3%	2.16×	6.94×	0.95×	0.7×	5.0%	6	0.62	3	B
EMEIS.PAEmeis	€10.79	-7.75×	1.64×	0.39×	24.84×	-657.4%	80.8%	2.9%	-5.1%	-21.2%	1.6%	22.3%	6.11×	19.42×	0.5×	0.64×	0.0%	7	0.65	2	C+
PLX.PAPluxee N.V.	€11.87	13.27×	5.33×	1.74×	4.5×	186.7%	27.6%	22.7%	13.1%	40.1%	9.7%	18.5%	3.02×	-3.19×	49.17×	1.05×	2.4%	8	0.49	3	B
Peer median	—	12.68×	1.69×	0.33×	6.41×	108.4%	42.5%	5.7%	0.9%	6.5%	6.0%	26.7%	2.59×	3.19×	2.67×	0.88×	1.8%	7	0.63	3	—