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)
THEP.PAthis companyThermador Groupe S.A.	€63.20	16.18×	1.75×	1.42×	9.38×	67.7%	12.8%	11.8%	8.8%	10.8%	9.4%	8.9%	0.13×	-0.64×	39.79×	3.33×	2.7%	6	4.18	5	A+
RXL.PARexel S.A.	€35.46	16.8×	1.84×	0.51×	9.36×	38.0%	25.1%	5.5%	3.0%	10.9%	6.7%	6.6%	0.94×	2.72×	5.11×	1.69×	3.6%	7	2.68	3	B
SAMS.PASamse S.A.	€114.00	17.44×	0.81×	0.25×	7.89×	411.5%	7.2%	2.0%	1.3%	4.2%	2.3%	15.2%	1×	3.96×	2.38×	1.54×	5.7%	6	1.59	3	B+
Peer median	—	17.12×	1.32×	0.38×	8.63×	224.7%	16.2%	3.7%	2.2%	7.6%	4.5%	10.9%	0.97×	3.34×	3.75×	1.61×	4.6%	7	2.14	3	—