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)
VPK.ASthis companyKoninklijke Vopak N.V.	€52.80	7.24×	1.34×	3.37×	10.15×	-85.1%	43.8%	29.4%	46.5%	18.5%	5.0%	10.0%	0.86×	3.87×	2.93×	0.9×	4.2%	6	1.97	4	A-
SBMO.ASSBM Offshore N.V.	€33.00	5.19×	1.13×	0.81×	6.81×	-80.8%	34.2%	30.1%	15.6%	21.8%	10.5%	17.1%	2.08×	4.21×	2.39×	1.44×	3.4%	8	1.43	3	B+
Peer median	—	5.19×	1.13×	0.81×	6.81×	-80.8%	34.2%	30.1%	15.6%	21.8%	10.5%	17.1%	2.08×	4.21×	2.39×	1.44×	3.4%	8	1.43	3	—