Quantisight AI

Search companies

Find a company by ticker or name

Valuation

Model-based estimates, not advice. The DCF is the discounted-cash-flow value per share; compare it with the price, not as a target.

DCF fair value
-268.8%
-SEK 17.59
vs SEK 10.42 price
Levered DCF
-SEK 17.79
After debt service
Piotroski score
3 / 9
Weak
Altman Z-score
23.1
Safe zone
Rating
C-
Overall 1 / 5
Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E-45.52×-7.85×-8.81×-16.85×-29.88×-5.69×-4.14×-5.98×
P/B3.62×1.09×3.1×4.63×7.65×2.94×2.36×1.26×
P/S16.03×4.84×11.53×16.94×49.02×37.31×51.54×244.94×
EV / EBITDA-43.57×-8.19×-9.24×-19.47×-34.52×-5.39×-3.61×-2.83×
Gross margin52.5%64.1%72.0%65.9%81.3%60.6%60.0%1048.9%
Operating margin-41.1%-55.9%-131.8%-105.7%-164.0%-655.7%-1244.7%-4097.8%
Net margin-34.8%-61.3%-130.9%-100.6%-164.2%-655.4%-1244.3%-4101.4%
Current ratio6.47×5.5×1.89×7.58×8.09×12.22×8.9×16.28×
Debt / equity0×0×0.21×0×0×0×0×0×
Interest coverage-2,379.4×-5.7×-49.79×-798.47×-1,892.64×-24,898.97×-57,040.25×-2,519.96×
Dividend yield0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%
Payout ratio0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity-7.9%-13.8%-35.2%-27.5%-25.6%-51.7%-57.0%-21.1%
Return on invested capital-9.3%-12.6%-29.3%-28.8%-25.6%-51.7%-57.1%-21.0%
Return on assets-7.3%-12.5%-23.3%-24.7%-22.9%-48.5%-52.6%-20.1%
Free cash flow yield-6.4%-12.9%-21.0%-10.8%-3.6%-16.5%-21.6%-24.5%
Earnings yield-2.2%-12.7%-11.4%-5.9%-3.4%-17.6%-24.1%-16.7%
Enterprise valueSEK 884.6MSEK 194.8MSEK 398.3MSEK 703.5MSEK 1.4BSEK 272.5MSEK 206MSEK 97.7M
Net debt / EBITDA2.14×2.26×0.26×2.49×3.95×1.63×1.37×3.93×
Cash conversion cycle (days)7121,1821,927700568801654383