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)
AFRY.STthis companyAFRY Ab	SEK 131.70	21.25×	1.34×	0.66×	8.87×	72.1%	6.4%	6.5%	3.1%	6.3%	6.3%	12.5%	0.52×	2.09×	2.74×	1.04×	4.0%	6	1.68	4	A-
ANOD-B.STAddnode Group AB (publ)	SEK 62.20	33.76×	4.75×	2.24×	13.75×	34.3%	12.7%	10.5%	6.6%	14.1%	7.2%	1.2%	1.13×	2.2×	3.18×	0.94×	1.2%	6	1.69	3	B+
BRAV.STBravida Holding AB (publ)	SEK 143.40	14.91×	2.01×	0.65×	9.13×	3.5%	15.2%	5.9%	4.4%	13.5%	9.7%	7.1%	0.4×	1.15×	15.29×	0.87×	4.2%	8	2.72	4	A-
ELTEL.STEltel AB (publ)	SEK 16.70	263.46×	0.83×	0.16×	5.8×	144.6%	12.9%	2.2%	0.3%	1.4%	2.8%	18.2%	1.16×	3.01×	1.21×	0.95×	0.0%	7	0.77	3	B-
INSTAL.STInstalco AB (publ)	SEK 42.04	20.22×	2.15×	0.51×	9.48×	141.4%	52.3%	4.1%	2.5%	10.6%	5.4%	13.4%	1.17×	3.14×	3.34×	1.09×	2.6%	7	2.52	3	B+
SWEC-B.STSweco AB	SEK 143.50	24.42×	4.38×	1.72×	12.47×	3.6%	10.5%	10.4%	7.0%	17.9%	12.2%	6.6%	0.53×	1.07×	12.75×	1.09×	2.2%	8	3.55	4	A-
Peer median	—	24.42×	2.15×	0.65×	9.48×	34.3%	12.9%	5.9%	4.4%	13.5%	7.2%	7.1%	1.13×	2.2×	3.34×	0.95×	2.2%	7	2.52	3	—