| 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) | |||
| €30.86 | 13.96× | 3.9× | 0.33× | 6.04× | -106.4% | 4.2% | 4.5% | 2.4% | 28.3% | 11.9% | 5.8% | 1.63× | -0.75× | 4.9× | 1.19× | 0.0% | 5 | 1.73 | 3 | B- | |
| €88.80 | 22.99× | 4.54× | 0.44× | 10.68× | 100.9% | 9.3% | 2.9% | 1.9% | 19.7% | 4.4% | 10.5% | 3.34× | 1.65× | 1.63× | 1.16× | 1.9% | 6 | 1.68 | 3 | B | |
| €31.35 | 18.66× | 2.2× | 0.47× | 6.27× | -109.6% | 16.4% | 4.8% | 2.5% | 11.7% | 11.3% | 18.1% | 0.33× | -0.68× | 5.03× | 1.05× | 13.2% | 8 | 2.55 | 4 | A- | |
| €10.52 | 29.78× | 1.42× | 0.51× | 5.82× | 185.6% | 60.2% | 6.1% | 1.7% | 4.7% | 3.4% | 9.9% | 1.64× | 2.19× | 2.61× | 1.46× | 0.3% | 5 | 1.18 | 3 | B | |
| — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | |
| €7.19 | 12.33× | 1.97× | 0.31× | -1.35× | 157.8% | 13.2% | 3.7% | 2.5% | 16.1% | 8.5% | 34.2% | 0.12× | -7.73× | 7.21× | 1.24× | 2.4% | 4 | 1.67 | 4 | A+ | |
| Peer median | — | 20.83× | 2.08× | 0.46× | 6.04× | 129.4% | 14.8% | 4.3% | 2.2% | 13.9% | 6.4% | 14.3% | 0.99× | 0.48× | 3.82× | 1.2× | 2.2% | 6 | 1.68 | 4 | — |




