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
+1278.9%
SEK 54.05
vs SEK 3.92 price
Levered DCF
SEK 54.03
After debt service
Piotroski score
4 / 9
Average
Altman Z-score
-6.19
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-2.31×-0.66×-1.88×-3.62×-10.14×-7.49×-41.46×-21.98×
P/B3.18×0.62×0.72×1.48×2.18×2.83×20.52×13.81×
P/S0.9×0.39×0.85×2.87×9.31×8.31×83.22×114.91×
EV / EBITDA-7.65×-1.15×-1.87×-3.5×-5.83×-5.05×-55.32×-22.29×
Gross margin-39.0%47.8%49.4%74.1%82.3%64.8%17.7%47.5%
Operating margin-51.3%-64.7%-48.8%-83.3%-91.3%-109.4%-190.9%-487.1%
Net margin-38.8%-58.9%-44.9%-79.4%-91.8%-110.9%-200.5%-522.8%
Current ratio0.82×0.9×1.39×5.16×25.26×12.19×7.79×14.12×
Debt / equity0.08×0.08×0.06×0×0×0.01×0×0×
Interest coverage-52.39×-216.29×-140.14×-9,318.27×-378.23×-196.63×-50×-110.66×
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-137.7%-95.1%-38.0%-40.8%-21.5%-37.8%-49.4%-62.8%
Return on invested capital-143.0%-82.7%-33.8%-36.5%-21.2%-36.9%-44.7%-52.2%
Return on assets-48.5%-49.2%-25.3%-32.1%-20.5%-34.5%-41.8%-52.6%
Free cash flow yield0.7%-49.1%-22.4%-23.2%-10.3%-8.9%-1.9%-5.0%
Earnings yield-43.4%-152.2%-53.0%-27.6%-9.9%-13.3%-2.4%-4.5%
Enterprise valueSEK 105.5MSEK 33.2MSEK 82.1MSEK 249.3MSEK 330.9MSEK 130.9MSEK 600.6MSEK 587.1M
Net debt / EBITDA2.81×1.24×1.56×1.46×4.43×2.61×1.9×1.3×
Cash conversion cycle (days)255532159-3717454-93