| 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) | |||
| €0.62 | 47.17× | 1.13× | 1.55× | 11.77× | -43.8% | 15.3% | 3.4% | 3.3% | 2.4% | 0.5% | -8.6% | 0.45× | 1.98× | 1.27× | 1.71× | 2.6% | 2 | 1.13 | 2 | C+ | |
| €10.18 | -25.47× | 1.9× | 2.34× | 11.83× | -488.6% | -7.5% | -1.3% | -9.0% | -7.3% | -0.8% | 9.8% | 0.05× | -0.41× | -0.48× | 1.23× | 0.9% | 4 | 1.66 | 2 | C | |
| €1.16 | 17.76× | 1.35× | 1.46× | 2.76× | 5.2% | 30.6% | 28.9% | 8.2% | 7.6% | 10.8% | 27.9% | 0× | -2.61× | 0× | 2.68× | 0.0% | 7 | 2.06 | 3 | B | |
| DKK 3.76 | -14.18× | 2.64× | 0.59× | 147.04× | -72.1% | -1.1% | -2.4% | -4.1% | -18.5% | -6.2% | 2.8% | 0.73× | 26.47× | -1.23× | 0.97× | 4.7% | 5 | 3.05 | 2 | C | |
| Peer median | — | -14.18× | 1.9× | 1.46× | 11.83× | -72.1% | -1.1% | -1.3% | -4.1% | -7.3% | -0.8% | 9.8% | 0.05× | -0.41× | -0.48× | 1.23× | 0.9% | 5 | 2.06 | 2 | — |



