| 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) | |||
| €42.84 | 12.16× | 0.91× | 1.46× | 16.79× | 116.4% | 51.9% | 18.3% | 13.3% | 8.3% | 1.8% | 17.5% | 2.92× | 9.14× | 0.38× | 0.18× | 4.4% | 6 | 0.12 | 2 | C+ | |
| €4.63 | 9.42× | 1.02× | 1.81× | 15.09× | -470.2% | 39.9% | 19.7% | 20.6% | 11.6% | 1.2% | 17.6% | 1.32× | 7.05× | 0.37× | 1.82× | 2.2% | 5 | 0.23 | 3 | B | |
| €29.49 | 11.38× | 1.44× | 3.11× | 28.8× | -344.4% | 94.3% | 39.7% | 27.5% | 12.7% | 1.8% | -0.3% | 4.92× | 20.96× | 0× | 0.13× | 5.4% | 3 | 0.16 | 3 | B- | |
| €16.71 | 11.58× | 1.72× | 2.55× | 31.14× | 692.9% | 53.8% | 28.9% | 22.2% | 14.9% | 1.3% | -5.8% | 6.33× | 23.09× | 0.63× | 0.17× | 5.9% | 6 | 0.23 | 2 | C+ | |
| SEK 413.90 | 11.02× | 1.6× | 3.11× | 23.17× | 660.5% | 59.9% | 35.6% | 28.3% | 14.5% | 2.0% | -12.9% | 4.03× | 14.86× | 0.89× | 0.19× | 6.8% | 5 | 0.19 | 2 | B- | |
| €9.85 | 8.28× | 1.09× | 3.62× | 7.9× | -102.5% | 94.3% | 56.7% | 43.7% | 13.1% | 1.2% | 21.2% | 1.37× | 2.3× | 1.8× | 2.29× | 4.2% | 5 | -0.58 | 1 | C- | |
| Peer median | — | 11.02× | 1.44× | 3.11× | 23.17× | -102.5% | 59.9% | 35.6% | 27.5% | 13.1% | 1.3% | -0.3% | 4.03× | 14.86× | 0.63× | 0.19× | 5.4% | 5 | 0.19 | 2 | — |





