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)
VGP.BRthis companyVgp N.V.	€66.20	9.26×	1.03×	15.37×	11.26×	379.9%	80.5%	207.2%	166.0%	11.2%	6.1%	1.9%	0.91×	4.57×	6.86×	1.77×	3.4%	4	1.33	3	B+
MONT.BRMontea Comm. VA	€69.60	10.32×	0.89×	10.08×	14.95×	18.3%	86.0%	79.0%	97.5%	8.6%	3.8%	4.8%	0.67×	6.39×	6.33×	10.91×	5.1%	6	0.92	4	A+
WDP.BRWarehouses De Pauw S.A.	€19.60	14.36×	1.02×	9.77×	16.83×	-17.1%	81.8%	79.2%	67.8%	7.1%	3.9%	5.8%	0.7×	6.84×	5.29×	0.33×	3.2%	5	0.93	4	A-
Peer median	—	12.34×	0.95×	9.92×	15.89×	0.6%	83.9%	79.1%	82.7%	7.8%	3.8%	5.3%	0.68×	6.61×	5.81×	5.62×	4.2%	6	0.92	4	—