| 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) | |||
| €62.80 | 26.7× | 4.9× | 2.68× | 14.39× | -45.6% | 55.2% | 14.1% | 10.0% | 18.3% | 14.3% | 4.3% | 0.33× | 0.13× | 4.02× | 1.99× | 1.9% | 7 | 8.09 | 4 | A- | |
| €34.40 | 49.92× | 8.12× | 8.9× | 32.23× | -96.7% | 74.4% | 16.3% | 17.9% | 16.3% | 12.9% | 0.7% | 0.15× | -0.03× | 21.56× | 2.51× | 0.3% | 6 | 14.42 | 3 | B+ | |
| €6.90 | 25.23× | 2.08× | 1.61× | 12.98× | 88.8% | 18.5% | 8.0% | 6.4% | 8.2% | 8.6% | 1.4% | 0.06× | -1.87× | 11.3× | 3.44× | 4.5% | 5 | 4.31 | 3 | B | |
| Peer median | — | 37.57× | 5.1× | 5.25× | 22.61× | -3.9% | 46.4% | 12.2% | 12.1% | 12.3% | 10.7% | 1.0% | 0.1× | -0.95× | 16.43× | 2.97× | 2.4% | 6 | 9.37 | 3 | — |


