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)
ACAD.STthis companyAcadeMedia AB (publ)	SEK 129.60	10.36×	1.41×	0.49×	6.37×	753.3%	30.7%	6.6%	4.7%	13.6%	4.8%	35.0%	2.12×	3.73×	1.8×	0.36×	2.3%	5	1.16	4	A-
CEDER.STCedergrenska AB (publ)	SEK 52.80	27.27×	4.81×	0.39×	4.88×	341.0%	3.6%	3.6%	1.4%	17.6%	8.1%	10.7%	1.45×	0.44×	9.27×	1.16×	3.9%	5	4.19	2	B-
TELLUS.STTellusgruppen AB (publ)	SEK 7.28	33.44×	103.88×	0.19×	3.15×	543.1%	-4.3%	-4.3%	0.6%	309.7%	-22.4%	32.5%	32.87×	0.59×	-5.43×	0.45×	1.9%	5	1.06	2	B-
Peer median	—	30.35×	54.35×	0.29×	4.01×	442.1%	-0.4%	-0.4%	1.0%	163.6%	-7.2%	21.6%	17.16×	0.51×	1.92×	0.81×	2.9%	5	2.63	2	—