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
-1703.2%
-SEK 51.62
vs SEK 3.22 price
Levered DCF
-SEK 35.58
After debt service
Piotroski score
2 / 9
Weak
Altman Z-score
-4.93
Distress zone
Rating
D+
Overall 1 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E-4.42×-10.89×-12.05×-14.86×-27.53×-34.29×-22.13×-23.37×
P/B3.27×19.41×8.57×9.8×10.28×29.27×36.36×13.37×
P/S7.79×34.67×19.59×39.7×112.88×56.96×116.03×193.99×
EV / EBITDA-3.29×-10.11×-10.94×-12.68×-26.88×-35.69×-21.93×-21.63×
Gross margin-211.6%100.7%79.5%58.7%18.2%61.6%58.1%10.9%
Operating margin-211.6%-340.4%-165.7%-289.1%-404.2%-158.6%-519.7%-835.3%
Net margin-177.3%-318.3%-162.0%-266.2%-411.7%-166.8%-521.7%-834.3%
Current ratio8.19×2.01×2.96×1.74×9.4×2.94×3.26×9.05×
Debt / equity0×0×0×0×0×0×0×0×
Interest coverage-10.85×-22.12×0×-956.6×-67.15×-32.29×-371×0×
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-74.6%-178.2%-70.8%-65.7%-37.5%-85.7%-163.5%-57.5%
Return on invested capital-89.0%-190.5%-72.5%-68.4%-36.8%-81.5%-162.9%-57.6%
Return on assets-67.9%-122.3%-49.5%-31.0%-33.9%-62.4%-120.5%-51.4%
Free cash flow yield-32.4%-12.1%-15.4%1.5%-3.6%-3.1%-4.8%-3.6%
Earnings yield-22.8%-9.2%-8.3%-6.7%-3.6%-2.9%-4.5%-4.3%
Enterprise valueSEK 47.1MSEK 160.7MSEK 182.7MSEK 163.1MSEK 307.9MSEK 272.6MSEK 210.2MSEK 192.8M
Net debt / EBITDA0.44×0.22×1.44×2.64×2.75×1.06×0.53×1.74×
Cash conversion cycle (days)59-17,755341175120-44328128