| 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) | |||
| $36.93 | 15.03× | 1.06× | 2.54× | 10.69× | -52.8% | 69.6% | 20.9% | 16.8% | 7.0% | 2.7% | 8.3% | 0.15× | 0.47× | 0.74× | 0.1× | 3.1% | 7 | 0.32 | 4 | A- | |
| $65.75 | 14.43× | 1.51× | 2.99× | 11.36× | 21.6% | 78.8% | 27.2% | 20.8% | 10.5% | 1.2% | 7.7% | 0.37× | 1.46× | 1.43× | 1.49× | 3.2% | 9 | 0.26 | 3 | B+ | |
| $22.97 | 12.24× | 1.1× | 3.93× | 11.51× | -9.2% | 79.9% | 43.8% | 32.5% | 9.1% | 5.1% | 8.6% | 0.43× | 2.98× | 2.12× | 0.01× | 4.4% | 7 | -0.31 | 3 | B | |
| $53.66 | 12.43× | 1.03× | 2.25× | 8.29× | 39.1% | 72.1% | 25.3% | 19.5% | 8.9% | 1.1% | 11.2% | 0.17× | 0.56× | 1.05× | 1.6× | 3.7% | 8 | 0.23 | 4 | A- | |
| $51.46 | 7.41× | 0.83× | 1.81× | 5.23× | 92.3% | 55.4% | 33.3% | 25.5% | 11.7% | -93.4% | 14.4% | 0.08× | 0.44× | 0.87× | 0.8× | 4.2% | 6 | 0.36 | 4 | A | |
| $23.38 | 8.86× | 0.91× | 1.86× | 10.31× | 178.0% | 62.7% | 29.5% | 21.1% | 10.3% | -1.9% | 16.7% | 0.89× | 4.87× | 0.8× | 0.18× | 4.9% | 5 | 0.27 | 3 | B | |
| Peer median | — | 12.24× | 1.03× | 2.25× | 10.31× | 39.1% | 72.1% | 29.5% | 21.1% | 10.3% | 1.1% | 11.2% | 0.37× | 1.46× | 1.05× | 0.8× | 4.2% | 7 | 0.26 | 3 | — |





