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
-1473.0%
-€0.14
vs €0.01 price
Levered DCF
-€0.12
After debt service
Piotroski score
2 / 9
Weak
Altman Z-score
1.56
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-3.3×-3.71×-1.43×-3.55×-20.13×33.85×1,378.8×-171.7×
P/B1.93×3.09×1.06×1.61×1.92×4.67×3.16×2.63×
P/S0.81×0.91×0.8×0.6×0.66×1.74×2.1×0.86×
EV / EBITDA-4.99×-7.15×-3.24×-6.34×160.28×27.91×427.33×459.92×
Gross margin-24.3%23.1%20.6%-14.3%22.9%24.9%25.3%5.1%
Operating margin-23.6%-22.0%-41.7%-13.9%-0.6%5.1%0.1%-0.5%
Net margin-24.6%-24.5%-56.0%-16.9%-3.3%5.1%0.1%-0.5%
Current ratio1.82×1.82×3.73×4.06×4.21×7.83×4.88×5.79×
Debt / equity0.36×1.31×0.81×1.04×1.13×1.14×0.17×0.25×
Interest coverage-32.07×-15.45×-3.09×-40.29×-0.41×0×0×0×
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-58.3%-83.3%-73.9%-45.3%-9.5%13.8%0.1%-1.4%
Return on invested capital-37.0%-29.7%-20.7%-12.1%-0.8%6.4%0.1%-1.1%
Return on assets-21.2%-19.4%-32.0%-17.2%-3.5%5.7%0.1%-1.0%
Free cash flow yield-43.6%-30.4%-47.2%-26.7%-10.5%-3.0%-8.6%3.9%
Earnings yield-30.3%-26.9%-69.9%-28.2%-5.0%3.0%0.0%-0.5%
Enterprise value€13.5M€11.4M€6M€9.6M€11.1M€25M€13.7M€8.3M
Net debt / EBITDA-0.6×-1.59×-1.18×-1.53×6.65×-0.17×-34.59×-75.94×
Cash conversion cycle (days)12374201111911591