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 | 5/5 | Net debt to operating income 0.3× · Current ratio 1.9How this grade is builtNet debt to operating income0.3×5/51: ≤ 5.0×2: ≤ 4.0×3: ≤ 3.0×4: ≤ 2.0×5: ≤ 1.0× Current ratio1.94/51: ≥ 0.82: ≥ 1.03: ≥ 1.34: ≥ 1.85: ≥ 2.5Next step: at least 2.5 for grade 5 Mean 5 + 4 / 2 = 4.50, rounded 5 |
| Profitability | 4/5 | Operating margin 23.5% · Return on equity 22.4%How this grade is builtOperating margin23.5%4/51: ≥ 0.0%2: ≥ 5.0%3: ≥ 12.0%4: ≥ 20.0%5: ≥ 30.0%Next step: at least 30.0% for grade 5 Return on equity22.4%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 Mean 4 + 4 / 2 = 4.00, rounded 4 |
| Cash flow | 2/5 | Free cash flow to revenue 3.5% · Profit covered by cash flow 0.2× · Free cash flow positive 5 of 5 yearsHow this grade is builtFree cash flow to revenue3.5%1/51: ≥ 0.0%2: ≥ 5.0%3: ≥ 10.0%4: ≥ 18.0%5: ≥ 25.0%Next step: at least 5.0% for grade 2 Profit covered by cash flow0.2×0/51: ≥ 0.4×2: ≥ 0.6×3: ≥ 0.8×4: ≥ 1.0×5: ≥ 1.2×Next step: at least 0.4× for grade 1 Free cash flow positive5 of 5 years5/51: 1 of 52: 2 of 53: 3 of 54: 4 of 55: 5 of 5 Mean 1 + 0 + 5 / 3 = 2.00, rounded 2 |
| Growth | 5/5 | Revenue growth per year 21.2% · Operating income per year 28.6%How this grade is builtRevenue growth per year21.2%4/51: ≥ 0.0%2: ≥ 3.0%3: ≥ 8.0%4: ≥ 15.0%5: ≥ 25.0%Next step: at least 25.0% for grade 5 Operating income per year28.6%5/51: ≥ 0.0%2: ≥ 3.0%3: ≥ 8.0%4: ≥ 15.0%5: ≥ 25.0% Mean 4 + 5 / 2 = 4.50, rounded 5 |
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 37.93 EUR, range 35.38 to 57.90 EUR. The price sits within its own valuation range. The middle of the range sits 23.0% above today's price. Reliability: robust, from 3 methods.
| Method | Today | Series | Years |
|---|---|---|---|
| Price to book value | 2,5 | 2016–2025 | 10 |
| Enterprise value to revenue | 1,9 | 2016–2025 | 10 |
| Enterprise value to operating profit | 8,0 | 2016–2025 | 10 |
Open each method to see the arithmetic year by year.
| Year | Price | Basis | Multiple |
|---|---|---|---|
| 2016 | 12,25 | 3,40 | 3,6 |
| 2017 | 7,35 | 3,22 | 2,3 |
| 2018 | 8,07 | 3,35 | 2,4 |
| 2019 | 8,25 | 4,20 | 2,0 |
| 2020 | 6,91 | 4,48 | 1,5 |
| 2021 | 26,19 | 5,12 | 5,1 |
| 2022 | 30,77 | 7,32 | 4,2 |
| 2023 | 45,71 | 11,54 | 4,0 |
| 2024 | 79,32 | 13,43 | 5,9 |
| 2025 | 50,32 | 15,28 | 3,3 |
| heute | 37,93 | 15,28 | 2,5 |
| Year | Price | Basis | Multiple |
|---|---|---|---|
| 2016 | 12,25 | 305,02 | 1,9 |
| 2017 | 7,35 | 314,46 | 1,5 |
| 2018 | 8,07 | 370,98 | 1,4 |
| 2019 | 8,25 | 430,91 | 1,3 |
| 2020 | 6,91 | 376,61 | 1,3 |
| 2021 | 26,19 | 496,79 | 2,7 |
| 2022 | 30,77 | 716,57 | 2,1 |
| 2023 | 45,71 | 833,26 | 2,7 |
| 2024 | 79,32 | 890,18 | 4,2 |
| 2025 | 50,32 | 983,61 | 2,5 |
| heute | 37,93 | 983,61 | 1,9 |
| Year | Price | Basis | Multiple |
|---|---|---|---|
| 2016 | 12,25 | 47,85 | 12,1 |
| 2017 | 7,35 | 34,36 | 13,3 |
| 2018 | 8,07 | 47,20 | 11,2 |
| 2019 | 8,25 | 58,81 | 9,8 |
| 2020 | 6,91 | 65,71 | 7,2 |
| 2021 | 26,19 | 116,98 | 11,6 |
| 2022 | 30,77 | 226,41 | 6,8 |
| 2023 | 45,71 | 259,76 | 8,5 |
| 2024 | 79,32 | 227,00 | 16,3 |
| 2025 | 50,32 | 230,74 | 10,5 |
| heute | 37,93 | 230,74 | 8,0 |
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 | 242.24 m | 39.59 m | -12.39 m | -0.38 | 29.08 m | 114.92 m |
| 2016 | 305.02 m | 47.85 m | -25.99 m | 0.69 | 33.42 m | 171.14 m |
| 2017 | 314.46 m | 34.36 m | 7.18 m | 0.15 | 37.39 m | 181.66 m |
| 2018 | 370.98 m | 47.20 m | -18.15 m | 0.21 | 39.49 m | 208.11 m |
| 2019 | 430.91 m | 58.81 m | 712.00 k | 0.55 | 44.46 m | 209.65 m |
| 2020 | 376.61 m | 65.71 m | 53.39 m | 0.51 | 46.40 m | 154.43 m |
| 2021 | 496.79 m | 116.98 m | 65.74 m | 1.43 | 47.67 m | 112.07 m |
| 2022 | 716.57 m | 226.41 m | 70.59 m | 3.27 | 47.67 m | 63.76 m |
| 2023 | 833.26 m | 259.76 m | 60.87 m | 3.85 | 47.51 m | 37.59 m |
| 2024 | 890.18 m | 227.00 m | 90.97 m | 3.43 | 47.00 m | -28.22 m |
| 2025 | 983.61 m | 230.74 m | 34.49 m | 3.42 | 46.68 m | 67.58 m |
8 of 10 points, measured over 10 years (2016 to 2025). Classification: broadly evidenced.
| Feature | Points | Basis |
|---|---|---|
| Return on capital, level | 2/3 | The company earns on average 15.4% of its assets per year as operating profit, measured over 10 years. Comparable companies are around 10%. |
| Return on capital, consistency | 3/3 | 8 of 10 years above 10%. Consistency is the real evidence, because anyone has one good year. |
| Pricing power | 1/2 | Gross margin averaging 39%, trending +12.9 percentage points from the first third to the last. A margin that holds for a decade is pricing power. One that melts away is competition. |
| Stability in a downturn | 2/2 | Operating margin averaging 20%. Tested in 2020 and 2022: 2020 17%, 2022 32%. Holding counts from two thirds of the company's own average. |
What is measured is the trace of a moat: a durably high return on capital and margins that survive a downturn. The causes (switching costs, network effects, brand, licences, economies of scale) appear in no filing and are not claimed here.
Expected on 25 Feb 2027 (estimated from the rhythm of earlier filings, ± 21 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, 6 Aug 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.