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)
VALMT.HEthis companyValmet Oyj	€28.82	18.64×	2.02×	1×	9.57×	28.8%	26.5%	10.2%	5.4%	10.8%	8.8%	9.2%	0.57×	1.44×	7.79×	1.22×	4.8%	7	1.91	3	B+
GLA1V.HEGlaston Oyj Abp	€1.00	39.65×	0.74×	0.23×	4.14×	1015.7%	21.7%	4.2%	0.6%	1.9%	5.1%	-6.7%	0.58×	1.53×	3.52×	1.03×	5.3%	7	1.35	5	A+
RAUTE.HERaute Oyj	€13.70	7.12×	1.64×	0.52×	2.45×	-71.6%	55.2%	11.8%	7.4%	23.5%	24.6%	-12.0%	0.12×	-1.45×	17.6×	1.8×	3.7%	3	3.93	2	C+
WRT1V.HEWärtsilä Oyj Abp	€26.41	28.68×	6.22×	2.59×	15.37×	21.1%	20.6%	11.9%	9.1%	21.8%	14.4%	8.1%	0.27×	-1.74×	11.47×	1.39×	1.5%	5	3.16	4	A-
Peer median	—	28.68×	1.64×	0.52×	4.14×	21.1%	21.7%	11.8%	7.4%	21.8%	14.4%	-6.7%	0.27×	-1.45×	11.47×	1.39×	3.7%	5	3.16	4	—