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)
TKA.DEthis companythyssenkrupp AG	€12.30	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+
CON.DEContinental AG	€72.62	-81.88×	3.46×	0.69×	9.91×	-35.9%	26.0%	7.8%	-0.8%	-4.2%	12.3%	8.2%	1.74×	2.79×	4.34×	1.28×	3.7%	6	2.16	1	C-
GMM.DEGrammer AG	€7.90	4.29×	0.5×	0.05×	4.11×	1251.6%	7.2%	2.4%	1.3%	13.2%	3.0%	67.3%	3.23×	3.4×	1.03×	1.12×	0.0%	7	1.23	3	B+
JST.DEJOST Werke AG	€61.60	-54.65×	2.47×	0.53×	7.53×	78.1%	24.4%	5.9%	-1.0%	-4.5%	1.8%	13.5%	2.14×	2.95×	2.17×	1.32×	2.8%	6	2.01	2	C
KBX.DEKnorr-Bremse AG	€96.00	28.75×	5.29×	2.1×	14.09×	-49.9%	21.7%	11.3%	6.8%	17.2%	8.6%	5.1%	0.99×	1.07×	8.09×	1.87×	1.7%	8	3.33	3	B
RHM.DERheinmetall AG	€842.70	101.5×	14.09×	7.11×	32.09×	-121.1%	52.4%	17.1%	7.0%	13.9%	15.7%	2.0%	0.26×	-0.17×	14.67×	1.2×	0.5%	4	2.92	3	B-
Peer median	—	4.29×	3.46×	0.69×	9.91×	-35.9%	24.4%	7.8%	1.3%	13.2%	8.6%	8.2%	1.74×	2.79×	4.34×	1.28×	1.7%	6	2.16	3	—