| 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) | |||
| $39.21 | 14.71× | 0.74× | 2.08× | 14.67× | 75.8% | 62.9% | 19.7% | 15.5% | 5.5% | 0.8% | 9.4% | 0.41× | 4.83× | 0.62× | 0.25× | 4.7% | 8 | -0.49 | 4 | A- | |
| $30.96 | 9.17× | 0.85× | 1.73× | 11.54× | -66.7% | 58.3% | 23.5% | 19.3% | 9.5% | -3.8% | 13.6% | 0.84× | 5.29× | 0.59× | 0.3× | 3.9% | 7 | -0.41 | 3 | B | |
| $117.10 | 14.68× | 1.91× | 4.3× | 10.59× | -58.3% | 82.9% | 36.8% | 29.2% | 13.0% | 1.6% | 6.7% | 0.07× | -0.29× | 0.98× | 20.32× | 1.8% | 5 | -0.29 | 3 | B+ | |
| $65.70 | 14.43× | 1.51× | 2.99× | 11.36× | 21.6% | 78.8% | 27.2% | 20.8% | 10.5% | 1.2% | 7.7% | 0.37× | 1.46× | 1.43× | 1.49× | 3.2% | 9 | 0.26 | 3 | B+ | |
| $26.09 | 9.6× | 1.69× | 2.64× | 6.91× | 3.6% | 72.9% | 33.2% | 27.4% | 17.5% | 1.8% | 13.1% | 0.19× | -0.67× | 1.64× | 6.85× | 3.5% | 8 | 0.49 | 4 | A | |
| $24.06 | 9.2× | 1.02× | 1.87× | 7.1× | 3.5% | 67.4% | 25.7% | 20.7% | 11.2% | 7.1% | 8.0% | 0.37× | 0.49× | 0.84× | 0.13× | 4.0% | 6 | -0.6 | 3 | B+ | |
| Peer median | — | 9.6× | 1.51× | 2.64× | 10.59× | 3.5% | 72.9% | 27.2% | 20.8% | 11.2% | 1.6% | 8.0% | 0.37× | 0.49× | 0.98× | 1.49× | 3.5% | 7 | -0.29 | 3 | — |





