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
-182.5%
-€4.77
vs €5.78 price
Levered DCF
-€5.14
After debt service
Piotroski score
2 / 9
Weak
Altman Z-score
1.48
Distress zone
Rating
C
Overall 2 / 5
Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E-2.79×20.07×-0.37×-3.07×-142.86×86.25×36.78×-2.36×
P/B1.56×2.23×1.07×0.58×2.04×87.94×-9.67×-3.47×
P/S15.24×1.96×0.39×0.72×3.77×7.48×3.2×1.72×
EV / EBITDA-56.31×27.56×-1.35×-3.13×-174.86×151.68×21.4×-24.88×
Gross margin-23.5%34.5%26.4%-10.6%9.3%-2.5%1.9%-50.6%
Operating margin-55.5%-21.8%-80.0%-45.0%-8.4%4.4%11.0%-23.2%
Net margin-554.8%9.8%-103.7%-23.6%-3.3%8.5%8.7%-73.1%
Current ratio8.23×0.77×0.64×0.81×2.27×0.77×0.76×0.83×
Debt / equity0.91×0.28×0.49×0.22×0.14×2.24×-2.6×-1.8×
Interest coverage-37.04×-19.02×-91.74×-96.74×-20.37×0×0×0×
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-56.9%11.1%-285.3%-18.8%-1.8%100.0%-26.3%147.5%
Return on invested capital-2.3%33.7%-100.4%-22.0%0.2%9.7%10.4%-27.5%
Return on assets-20.9%4.0%-63.0%-9.9%-1.0%5.2%5.3%-49.8%
Free cash flow yield-2.3%-7.2%4.5%-36.4%-2.5%-0.0%-1.6%-28.8%
Earnings yield-36.4%5.0%-266.0%-32.6%-0.9%1.1%2.7%-42.5%
Enterprise value€267.2M€29.9M€10.3M€20.3M€60.5M€64.8M€9.8M€5.6M
Net debt / EBITDA-20.31×2.48×-0.3×-0.76×-2.55×2.57×4.29×-7.81×
Cash conversion cycle (days)164-2113509377-7725