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
+289.2%
€7.16
vs €1.84 price
Levered DCF
-€8.60
After debt service
Piotroski score
4 / 9
Average
Altman Z-score
2.37
Grey 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-1.68×-7.23×-4.44×-64.06×12.6×-22.22×47.25×12.14×
P/B0.5×0.44×0.49×0.46×0.48×0.54×0.53×0.68×
P/S0.41×0.42×0.49×0.48×0.56×0.65×0.51×0.62×
EV / EBITDA-4.22×56.72×-5.39×4.53×2.35×9.43×5.55×3.94×
Gross margin-10.4%36.8%37.2%40.3%44.8%42.8%36.8%40.5%
Operating margin-12.7%-7.1%-11.1%-0.7%6.0%-1.4%1.4%7.4%
Net margin-24.6%-5.9%-11.2%-0.8%4.4%-3.0%1.1%5.1%
Current ratio3.1×3.87×4.14×4.3×4.52×4.45×4.77×3.99×
Debt / equity0.1×0.06×0.06×0.08×0.1×0.09×0.08×0.04×
Interest coverage-68.36×-29.43×-63.29×-2.87×21.7×-4.62×11.52×44.24×
Dividend yield0.0%0.0%9.7%0.0%0.0%0.0%0.0%0.0%
Payout ratio0.0%0.0%-42.7%0.0%0.0%0.0%0.0%0.0%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity-29.8%-6.2%-11.0%-0.7%3.8%-2.5%1.1%5.6%
Return on invested capital-13.5%-6.5%-9.3%2.2%3.1%-1.0%0.9%5.2%
Return on assets-22.1%-4.9%-9.0%-0.6%3.0%-2.0%0.9%4.4%
Free cash flow yield-14.2%-13.8%-13.7%-7.3%-0.8%12.3%2.2%-1.0%
Earnings yield-59.7%-13.9%-22.7%-1.6%7.9%-4.6%2.1%8.2%
Enterprise value€5.1M€5.4M€7M€5.6M€5.1M€5.6M€7M€9.8M
Net debt / EBITDA1.81×-33.52×2.23×-4.35×-2.97×-10.95×-4.06×-2.24×
Cash conversion cycle (days)124151167172167160141139