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
-510.2%
-€22.97
vs €5.60 price
Levered DCF
€13.11
After debt service
Piotroski score
6 / 9
Average
Altman Z-score
2.33
Grey zone
Rating
S-
Overall 5 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E-85.03×-2.05×1.16×-2.37×14×1.82×-3.57×-4.02×
P/B0.68×0.76×0.67×0.41×0.77×1.05×0.77×0.93×
P/S0.28×0.35×0.4×0.26×0.28×0.21×0.18×0.26×
EV / EBITDA0.8×-1×-1.22×-0.02×3.43×1.38×-16.64×-83.41×
Gross margin30.1%5.3%9.5%34.6%29.9%33.2%32.3%34.7%
Operating margin0.8%1.1%-15.3%-10.4%3.3%14.8%-4.8%-2.8%
Net margin-0.3%-16.9%35.0%-11.0%2.0%11.7%-4.9%-6.5%
Current ratio2.47×3.53×2.58×5.43×4.71×2.45×1.29×1.34×
Debt / equity0.37×0.49×0.44×0.37×0.38×0.46×1.32×0.69×
Interest coverage0.89×0.79×-15.92×-14.58×9.44×42.62×-6.54×0×
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-0.8%-37.1%58.0%-17.2%5.5%58.5%-21.5%-23.1%
Return on invested capital-0.3%1.3%-15.6%-11.2%5.7%38.6%-8.8%-5.7%
Return on assets-0.3%-15.7%28.3%-9.9%3.1%24.5%-6.3%-9.8%
Free cash flow yield0.0%0.0%0.0%-14.8%55.5%31.5%-4.4%-15.2%
Earnings yield-1.2%-48.7%86.5%-42.3%7.2%55.5%-28.0%-24.9%
Enterprise value€701K€5.4M€6.3M€99.5K€15.1M€42.8M€31.8M€33.1M
Net debt / EBITDA-12.07×1.33×1.7×3.1×-3.72×0.07×-9.53×-33.74×
Cash conversion cycle (days)1071131151145360120119