| 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) | |||
| $58.36 | 12.72× | 1.1× | 2.71× | 9.29× | -32.2% | 67.1% | 29.2% | 22.0% | 8.9% | 7.0% | 6.1% | 0.23× | 1.14× | 0.9× | 0.05× | 3.7% | 7 | -0.63 | 3 | B | |
| $41.82 | 13.38× | 0.97× | 2.13× | 13.47× | -23.1% | 67.4% | 19.0% | 15.2% | 6.9% | 4.3% | 8.4% | 0.51× | 3.6× | 0.62× | 0.17× | 3.9% | 6 | -0.66 | 3 | B+ | |
| $29.24 | 14.04× | 1.05× | 1.73× | 10.76× | -72.5% | 61.7% | 15.7% | 12.3% | 7.5% | 4.9% | 7.2% | 0.43× | 1.53× | 0.39× | 0.12× | 0.0% | 6 | 0.61 | 4 | A+ | |
| $51.18 | 11.83× | 1.31× | 2.6× | 8.31× | 28.4% | 87.1% | 30.0% | 22.0% | 11.1% | 1.4% | 11.0% | 0.17× | 0.34× | 2.56× | 1.24× | 2.3% | 7 | 0.45 | 4 | A- | |
| $36.56 | 10.43× | 0.74× | 1.59× | 4.62× | 5.5% | 60.7% | 20.4% | 16.3% | 7.6% | 4.8% | 9.1% | 0.36× | -2.3× | 0.55× | 0.13× | 3.5% | 6 | -0.59 | 4 | A | |
| $70.31 | 10.39× | 1.19× | 2.49× | 10.13× | 347.1% | 66.7% | 31.0% | 24.0% | 11.5% | 9.1% | 9.6% | 0.46× | 2.46× | 1× | 0.91× | 3.5% | 3 | 0.2 | 4 | A- | |
| Peer median | — | 11.83× | 1.05× | 2.13× | 10.13× | 5.5% | 66.7% | 20.4% | 16.3% | 7.6% | 4.8% | 9.1% | 0.43× | 1.53× | 0.62× | 0.17× | 3.5% | 6 | 0.2 | 4 | — |





