| 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) | |||
| €27.41 | 30.53× | 2.34× | 0.53× | 7.58× | -22.9% | 37.4% | 3.4% | 1.7% | 7.6% | 5.0% | 15.6% | 0.51× | -0.54× | 5.75× | 1.11× | 0.0% | 7 | 2.59 | 2 | B- | |
| €46.10 | 13.15× | 1.39× | 0.92× | 4.01× | 136.9% | 38.1% | 12.2% | 7.0% | 10.5% | 7.1% | 23.4% | 0.59× | 0.6× | 5.87× | 3.05× | 8.4% | 6 | 3.67 | 4 | A | |
| €38.57 | 10.01× | 1.62× | 0.58× | 4.27× | 273.2% | 53.2% | 9.8% | 5.8% | 16.2% | 10.9% | 20.3% | 0.77× | 1.07× | 8.54× | 1.63× | 3.9% | 7 | 3.13 | 4 | A | |
| €8.03 | 7.5× | 1.4× | 0.29× | 4.75× | 2974.5% | 44.5% | 7.6% | 3.8% | 18.6% | 7.5% | 34.8% | 2.48× | 3.02× | 2.58× | 0.81× | 0.0% | 7 | 0.85 | 3 | B | |
| — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | |
| €13.45 | 7.42× | 2.43× | 0.48× | 4.14× | 149.4% | 49.6% | 5.0% | 6.5% | 32.6% | 15.5% | 15.9% | 0.34× | -1.64× | 17.23× | 1.51× | 0.0% | 5 | 2.97 | 4 | A | |
| Peer median | — | 8.76× | 1.51× | 0.53× | 4.2× | 211.3% | 47.1% | 8.7% | 6.2% | 17.4% | 9.2% | 21.8% | 0.68× | 0.84× | 7.21× | 1.57× | 1.9% | 7 | 3.05 | 4 | — |




