| 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) | |||
| SEK 48.00 | -39.55× | 0.92× | 91.29× | -39.06× | -89.9% | 43.6% | -233.6% | -230.7% | -2.3% | -2.4% | 18.2% | 0× | 2.02× | -175.08× | 103.54× | 13.7% | 4 | 138.27 | 2 | B- | |
| SEK 169.50 | 35.32× | 2.67× | 1.94× | 13.03× | 159.8% | 42.7% | 11.3% | 5.5% | 7.5% | 7.3% | 4.1% | 0.44× | 0.85× | 4.39× | 2.88× | 1.5% | 8 | 3.94 | 4 | A- | |
| SEK 35.90 | 14.96× | 3.18× | 0.37× | 8.45× | 125.6% | 6.6% | 2.9% | 2.5% | 21.2% | 15.7% | 14.2% | 0.17× | -0.27× | 17.44× | 0.91× | 1.2% | 7 | 3.57 | 5 | S- | |
| SEK 10.75 | -96.64× | 2.56× | 0.84× | 15.98× | 118.4% | 8.4% | 1.1% | -0.9% | -2.7% | -2.2% | 8.9% | 0.45× | 0.96× | 0.7× | 1.26× | 0.0% | 3 | 1.18 | 2 | C+ | |
| SEK 139.80 | 64.68× | 9.53× | 9.44× | 45.22× | 87.6% | 20.9% | 20.9% | 14.6% | 14.7% | 14.5% | 1.4% | 0.14× | 0.16× | 22.08× | 2.53× | 2.7% | 5 | 11.57 | 4 | A- | |
| SEK 54.00 | -44.44× | 0.69× | 0.2× | 5.69× | 2219.0% | 17.8% | 5.1% | -0.4% | -1.6% | 4.9% | 43.4% | 2.54× | 4.36× | 1.32× | 1.15× | 6.1% | 5 | 1.14 | 2 | C+ | |
| Peer median | — | 14.96× | 2.67× | 0.84× | 13.03× | 125.6% | 17.8% | 5.1% | 2.5% | 7.5% | 7.3% | 8.9% | 0.44× | 0.85× | 4.39× | 1.26× | 1.5% | 5 | 3.57 | 4 | — |





