How the number is built. Four grades for balance sheet, profitability, cash flow and growth, each from 0 to 5. More points is better, 20 is the maximum. The four grades are weighted equally and added; there is no weighting key and no markdown from the weakest grade. If a grade is missing because data is missing, it is not estimated: the total is then withheld and the page names what is missing. The share valuation does not enter the sum; it sits alongside as a range.
All values from audited annual reports filed with the US regulator SEC. No value is estimated, none smoothed.
| Grade | Points | Basis |
|---|---|---|
| Balance sheet | — | No grade, because data is missing. It is not estimated.How this grade is builtNet debt to operating incomenot reported—1: ≤ 4.0×2: ≤ 3.0×3: ≤ 2.0×4: ≤ 1.0×5: ≤ 0.0× Current rationot reported—1: ≥ 0.82: ≥ 1.03: ≥ 1.34: ≥ 1.85: ≥ 2.5 No component could be calculated, so there is no grade. |
| Profitability | 0/5 | Operating margin not reported · Return on equity -5.6%How this grade is builtOperating marginnot reported—1: ≥ 0.0%2: ≥ 5.0%3: ≥ 12.0%4: ≥ 20.0%5: ≥ 30.0% Return on equity-5.6%0/51: ≥ 0.0%2: ≥ 5.0%3: ≥ 10.0%4: ≥ 18.0%5: ≥ 25.0%Next step: at least 0.0% for grade 1 Mean 0 / 1 = 0.00, rounded 0 |
| Cash flow | 5/5 | Free cash flow to revenue 24.9% · Profit covered by cash flow not reported · Free cash flow positive 5 of 5 yearsHow this grade is builtFree cash flow to revenue24.9%4/51: ≥ 0.0%2: ≥ 5.0%3: ≥ 10.0%4: ≥ 18.0%5: ≥ 25.0%Next step: at least 25.0% for grade 5 Profit covered by cash flownot reported—1: ≥ 0.4×2: ≥ 0.6×3: ≥ 0.8×4: ≥ 1.0×5: ≥ 1.2× Free cash flow positive5 of 5 years5/51: 1 of 52: 2 of 53: 3 of 54: 4 of 55: 5 of 5 Mean 4 + 5 / 2 = 4.50, rounded 5 |
| Growth | 1/5 | Revenue growth per year 1.1% · Operating income per year not reportedHow this grade is builtRevenue growth per year1.1%1/51: ≥ 0.0%2: ≥ 3.0%3: ≥ 8.0%4: ≥ 15.0%5: ≥ 25.0%Next step: at least 3.0% for grade 2 Operating income per yearnot reported—1: ≥ 0.0%2: ≥ 3.0%3: ≥ 8.0%4: ≥ 15.0%5: ≥ 25.0% Mean 1 / 1 = 1.00, rounded 1 |
Each grade is the rounded mean of two or three key figures, each placed on a five-step scale. Open the derivation under a grade to see, for every figure, the measured value, the step it reached and what the next step would have required.
The range comes from this company's own history, not from a comparison with others. Price today 9.09 EUR, range 8.40 to 16.85 EUR. The price sits within its own valuation range. The middle of the range sits 38.9% above today's price. Reliability: robust, from 3 methods.
| Method | Today | Series | Years |
|---|---|---|---|
| Price to book value | 0,8 | 2016–2025 | 10 |
| Price to FFO | 11,8 | 2016–2025 | 10 |
| Enterprise value to revenue | 5,9 | 2016–2025 | 10 |
Open each method to see the arithmetic year by year.
| Year | Price | Basis | Multiple |
|---|---|---|---|
| 2016 | 20,91 | 14,39 | 1,5 |
| 2017 | 19,61 | 13,65 | 1,4 |
| 2018 | 17,04 | 13,09 | 1,3 |
| 2019 | 22,24 | 14,40 | 1,5 |
| 2020 | 16,23 | 15,04 | 1,1 |
| 2021 | 18,38 | 14,40 | 1,3 |
| 2022 | 9,17 | 14,96 | 0,6 |
| 2023 | 7,11 | 13,92 | 0,5 |
| 2024 | 9,15 | 12,80 | 0,7 |
| 2025 | 8,34 | 12,02 | 0,7 |
| heute | 9,09 | 12,02 | 0,8 |
| Year | Price | Basis | Multiple |
|---|---|---|---|
| 2016 | 20,91 | 1,110 | 18,8 |
| 2017 | 19,61 | 1,125 | 17,4 |
| 2018 | 17,04 | 1,401 | 12,2 |
| 2019 | 22,24 | 1,306 | 17,0 |
| 2020 | 16,23 | 1,346 | 12,1 |
| 2021 | 18,38 | 1,194 | 15,4 |
| 2022 | 9,17 | 1,306 | 7,0 |
| 2023 | 7,11 | 1,044 | 6,8 |
| 2024 | 9,15 | 0,799 | 11,5 |
| 2025 | 8,34 | 0,768 | 10,9 |
| heute | 9,09 | 0,768 | 11,8 |
| Year | Price | Basis | Multiple |
|---|---|---|---|
| 2016 | 20,91 | 555,72 | 9,1 |
| 2017 | 19,61 | 574,17 | 8,0 |
| 2018 | 17,04 | 525,97 | 7,4 |
| 2019 | 22,24 | 533,18 | 8,0 |
| 2020 | 16,23 | 535,02 | 3,8 |
| 2021 | 18,38 | 528,71 | 7,8 |
| 2022 | 9,17 | 563,77 | 5,5 |
| 2023 | 7,11 | 577,76 | 5,1 |
| 2024 | 9,15 | 570,32 | 5,7 |
| 2025 | 8,34 | 564,99 | 5,8 |
| heute | 9,09 | 564,99 | 5,9 |
Price divided by basis gives the multiple. Every row can be recomputed; if a row does not add up, this page is not built at all.
Too few graded companies in this industry at present to place this one.
Every figure comes from the annual report of that year and has not been revised afterwards. Amounts in USD.
Swipe sideways for all columns.
| Year | Revenue | Operating profit | Free cash flow | Earnings per share | Shares | Net debt |
|---|---|---|---|---|---|---|
| 2015 | 584.77 m | 73.71 m | 223.69 m | 0.87 | 150.88 m | 2.00 bn |
| 2016 | 555.72 m | 70.78 m | 231.85 m | 0.69 | 145.63 m | 2.01 bn |
| 2017 | 574.17 m | 81.30 m | 242.81 m | 0.92 | 145.38 m | 1.72 bn |
| 2018 | 525.97 m | 115.67 m | 202.87 m | 1.00 | 130.64 m | 1.68 bn |
| 2019 | 533.18 m | — | 208.48 m | 1.82 | 126.18 m | 1.47 bn |
| 2020 | 535.02 m | — | 193.28 m | 1.85 | 126.10 m | -7.33 m |
| 2021 | 528.71 m | — | 242.20 m | -0.01 | 123.98 m | 1.87 bn |
| 2022 | 563.77 m | — | 215.22 m | 1.19 | 123.52 m | 1.97 bn |
| 2023 | 577.76 m | — | 210.13 m | -0.39 | 123.66 m | 2.05 bn |
| 2024 | 570.32 m | — | 198.11 m | -0.64 | 123.94 m | 2.11 bn |
| 2025 | 564.99 m | — | 140.56 m | -0.67 | 124.44 m | 2.22 bn |
Expected on 26 Oct 2026 (estimated from the rhythm of earlier filings, ± 8 days). Grades can change after a report; the page is then rebuilt.
| Produced by | Florian Maier |
| Completed on | 14.10.2026 03:58 |
| Price as of | 12 Oct 2026 |
| Latest filing | 10-Q, 28 Jul 2026 |
| Method version | 2.7.0 |
| Time horizon | The grades describe a state that can change with every annual report, so roughly quarterly. The historical analysis is computed over 36 months. |
| Own position | Not disclosed individually, see the risk notice. |
| Earlier analyses | The list of all analyses of this company from the past twelve months will appear once twelve months of analyses exist. This run is the start of the series. |
This is not investment advice. Limits of the method, assumptions and conflicts of interest: risk notice.