| 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) | |||
| €5.18 | 13.4× | 4.35× | 3.5× | 7.94× | 158.8% | 84.0% | 33.9% | 26.3% | 32.7% | 26.3% | 7.4% | 0.05× | -1.55× | 0× | 16.59× | 9.5% | 6 | 15.8 | 3 | B+ | |
| €12.00 | 14.26× | 2.98× | 2.02× | 8.03× | 48.7% | 48.3% | 20.8% | 14.2% | 20.9% | 16.4% | 10.6% | 0.18× | 0.46× | 45.5× | 17.21× | 8.4% | 6 | 6.28 | 4 | A- | |
| €0.11 | -22.8× | 1.38× | 2.15× | -523.57× | 554.5% | 55.7% | -9.4% | -9.4% | -6.1% | -4.2% | -144.2% | 0.18× | -684.09× | -0.32× | 0.82× | 0.0% | 6 | 0.75 | 1 | C- | |
| €16.75 | 131.67× | 5.46× | 1.43× | 15.35× | -2.6% | 38.5% | 4.0% | 1.1% | 4.2% | 2.4% | 5.0% | 0.27× | -0.28× | 5.43× | 8.66× | 5.6% | 7 | 5.12 | 2 | C | |
| €7.14 | 13.24× | 1.03× | 3.93× | 7.82× | 65.3% | 75.8% | 22.0% | 29.6% | 7.8% | 3.3% | 5.0% | 0.01× | -0.35× | 35.14× | 40.41× | 6.4% | 6 | 2.47 | 4 | A- | |
| €21.20 | 16.14× | 3.39× | 3.64× | 10.7× | 14.2% | 79.3% | 29.1% | 22.6% | 21.1% | 13.2% | 3.0% | 0.05× | 0.16× | 639.96× | 0× | 5.8% | 4 | 4.06 | 4 | A- | |
| Peer median | — | 14.26× | 2.98× | 2.15× | 8.03× | 48.7% | 55.7% | 20.8% | 14.2% | 7.8% | 3.3% | 5.0% | 0.18× | -0.28× | 35.14× | 8.66× | 5.8% | 6 | 4.06 | 4 | — |





