| 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) | |||
| €18.10 | 22.78× | 1.19× | 16.96× | 21.73× | 80.0% | 37.5% | 38.2% | 74.4% | 5.2% | 1.8% | -0.3% | 0.42× | 5.67× | 1.88× | 5.37× | 2.1% | 3 | 2.03 | 3 | B+ | |
| €13.00 | 21.76× | 0.55× | 6.52× | 21.93× | -1194.3% | 82.0% | 61.1% | 30.2% | 2.6% | 2.9% | 4.2% | 0.73× | 12.28× | 1.63× | 0.65× | 0.0% | 6 | 0.95 | 3 | B+ | |
| €16.95 | 6.74× | 0.97× | 1.26× | 6.88× | 119.8% | 29.5% | 16.0% | 18.7% | 14.3% | 4.2% | 15.5% | 0.86× | 2.52× | 3.13× | 1.29× | 3.8% | 6 | 1.05 | 4 | A+ | |
| €1.90 | 15.55× | 0.7× | 7.62× | 15.19× | -87.9% | 107.7% | 71.7% | 49.0% | 4.5% | 4.2% | -1.0% | 0.25× | 3.79× | 6.6× | 1.19× | 0.0% | 4 | 1.28 | 3 | B+ | |
| €0.00 | 78× | 1.79× | 4.69× | 9.99× | -988.2% | 87.6% | 10.9% | 4.9% | 1.9% | 0.8% | -29.8% | 0.35× | 1.6× | 0.3× | 2.07× | 0.0% | 5 | 0.74 | 4 | A- | |
| €0.65 | 9.1× | 0.36× | 0.5× | 3.88× | -102.3% | 28.8% | 8.6% | 5.5% | 4.0% | 4.5% | 65.5% | 0.07× | -0.85× | 2.92× | 3.74× | 0.0% | 5 | 1.34 | 3 | B | |
| Peer median | — | 15.55× | 0.7× | 4.69× | 9.99× | -102.3% | 82.0% | 16.0% | 18.7% | 4.0% | 4.2% | 4.2% | 0.35× | 2.52× | 2.92× | 1.29× | 0.0% | 5 | 1.05 | 3 | — |





