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)
SZG.DEthis companySalzgitter AG	€51.10	-29.3×	0.49×	0.24×	74.04×	-176.6%	5.1%	-3.0%	-0.8%	-1.7%	-3.3%	-30.1%	0.5×	25.8×	-3.64×	2.17×	0.5%	5	1.95	2	B-
NDA.DEAurubis AG	€142.00	8.6×	0.92×	0.26×	4.95×	-101.5%	5.5%	3.4%	3.0%	10.8%	7.0%	-1.8%	0.11×	0.23×	27.22×	2.21×	1.4%	4	4.29	4	A-
TKA.DEthyssenkrupp AG	€12.33	10.57×	0.51×	0.15×	0.03×	-1.2%	11.3%	-1.8%	1.4%	4.8%	-1.6%	2.5%	0.09×	-1.57×	-0.79×	1.69×	1.9%	6	1.77	3	B+
Peer median	—	9.59×	0.72×	0.2×	2.49×	-51.3%	8.4%	0.8%	2.2%	7.8%	2.7%	0.3%	0.1×	-0.67×	13.22×	1.95×	1.7%	5	3.03	4	—