| 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) | |||
| €73.20 | 10.4× | 1.2× | 0.58× | 6.28× | 30.0% | 100.0% | 7.8% | 5.6% | 11.6% | 1.6% | 18.8% | 0.26× | 0.32× | 15.45× | 0× | 2.4% | 4 | 0.49 | 3 | B+ | |
| €17.96 | 11.2× | 1.56× | 0.52× | 7.83× | 246.7% | 92.2% | 5.6% | 4.6% | 13.9% | 6.9% | 17.6% | 0.46× | 1.05× | 11.63× | 0.61× | 3.9% | 3 | 0.48 | 4 | A- | |
| Peer median | — | 11.2× | 1.56× | 0.52× | 7.83× | 246.7% | 92.2% | 5.6% | 4.6% | 13.9% | 6.9% | 17.6% | 0.46× | 1.05× | 11.63× | 0.61× | 3.9% | 3 | 0.48 | 4 | — |

