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)
VSSAB-B.STthis companyViking Supply Ships AB (publ)	SEK 166.50	25×	0.73×	1.5×	7.47×	-268.1%	44.2%	18.0%	6.0%	2.9%	4.2%	-26.6%	0.46×	2.74×	3.01×	1.34×	0.0%	7	1.31	3	B+
ETNEaton Corporation plc	$361.92	30.36×	6.37×	4.5×	21.64×	-47.8%	37.6%	19.1%	14.9%	21.1%	13.1%	2.9%	0.57×	1.7×	19.81×	1.32×	1.3%	5	3.42	3	B
TTTrane Technologies plc	$422.88	29.73×	10.12×	4.08×	21.33×	-40.2%	36.2%	18.6%	13.7%	33.9%	20.3%	3.2%	0.54×	0.68×	17.44×	1.25×	1.0%	5	5.81	3	B+
FERFerrovial N.V.	$61.35	44.35×	6.69×	4.11×	23.03×	14.4%	24.9%	10.0%	9.2%	15.0%	4.4%	3.6%	1.82×	3.25×	2.21×	1.13×	0.4%	6	2.11	3	B-
RYAAYRyanair Holdings plc	$61.88	12.14×	2.61×	1.7×	6.56×	117.1%	21.0%	15.8%	14.0%	21.5%	17.8%	6.8%	0.15×	-0.32×	65.06×	0.9×	1.7%	6	4.25	4	A-
AERAerCap Holdings N.V.	$176.10	6.6×	1.35×	3.02×	7.66×	-168.9%	59.8%	51.9%	45.8%	20.5%	5.6%	-2.8%	2.38×	4.83×	2.14×	0.61×	0.8%	9	0.99	3	B+
Peer median	—	29.73×	6.37×	4.08×	21.33×	-40.2%	36.2%	18.6%	14.0%	21.1%	13.1%	3.2%	0.57×	1.7×	17.44×	1.13×	1.0%	6	3.42	3	—