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)
VRLA.PAthis companyVerallia S.A.	€17.74	29.84×	3.09×	0.81×	6.72×	142.8%	17.4%	9.4%	2.7%	10.4%	6.9%	7.0%	2.58×	2.73×	2.66×	1.01×	7.4%	6	1.66	2	C+
ALBI.PAGascogne S.A.	€2.08	-8.36×	0.42×	0.21×	17.45×	-933.3%	0.0%	-1.4%	-2.6%	-5.0%	-1.1%	-73.4%	1.24×	12.51×	-1.08×	1.31×	0.0%	2	-0.34	1	D+
ALGIL.PAGroupe Guillin S.A.	€19.85	10.25×	0.75×	0.56×	4.99×	156.3%	36.9%	7.8%	5.5%	7.3%	6.4%	4.3%	0.16×	0.55×	101.01×	1.8×	3.8%	5	2.14	2	C+
AUGR.PAAugros Cosmetic Packaging S.A.	€4.68	-3.32×	-2.43×	0.85×	-8.14×	-11.1%	-21.3%	-23.9%	-25.6%	73.0%	-53.5%	-14.8%	-0.84×	-1.93×	-14.44×	1.03×	0.0%	3	-1.76	2	C+
Peer median	—	-3.32×	0.42×	0.56×	4.99×	-11.1%	0.0%	-1.4%	-2.6%	7.3%	-1.1%	-14.8%	0.16×	0.55×	-1.08×	1.31×	0.0%	3	-0.34	2	—