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
-138.7%
-€0.07
vs €0.17 price
Levered DCF
-€0.08
After debt service
Piotroski score
4 / 9
Average
Altman Z-score
-4.71
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-16.47×-0.45×-2×-53.01×-2.81×40.31×-137.17×1,746.67×
P/B-10.07×-0.35×-3.17×8.85×17.22×7.19×8.73×84.35×
P/S14.13×9.23×15.36×0.41×0.62×1.95×4.84×9.56×
EV / EBITDA-10.11×-2.07×-288.18×5.16×-3.39×33.04×-122.84×338.42×
Gross margin-50.1%-882.4%-128.2%17.9%-16.6%11.3%4.7%5.8%
Operating margin-177.8%1265.6%-417.6%6.3%-20.5%4.3%1.5%0.6%
Net margin-85.7%-2051.1%-770.2%-0.8%-21.1%4.9%-3.5%0.6%
Current ratio0.74×0.77×0.79×1.28×1.15×1.96×3.22×4.82×
Debt / equity-3.21×-1.37×-1.64×3.16×3.33×0.63×0.45×2.94×
Interest coverage-18.22×3.28×-14.02×23.92×-135.43×12.02×1.16×1.58×
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 equity61.1%76.8%159.2%-16.7%-581.4%18.0%-6.4%4.9%
Return on invested capital-41.1%52.8%-128.5%19.4%-86.8%8.9%1.0%1.4%
Return on assets-12.9%-54.6%-74.9%-1.9%-40.6%6.7%-3.3%1.1%
Free cash flow yield-19.4%-393.1%-63.8%14.0%-37.7%0.3%-6.6%0.0%
Earnings yield-6.1%-222.1%-50.2%-1.9%-33.8%2.5%-0.7%0.1%
Enterprise value€6.7M€2.6M€8.4M€9.8M€24.7M€26M€26.1M€27.5M
Net debt / EBITDA-2.12×-1.58×-89.18×0.13×-0.32×-1.26×4.12×6.6×
Cash conversion cycle (days)3714,4441,09418538512439