Company	Price	Valuation					Profitability					Cash & leverage					Quality				Rating
		P/E	P/B	P/S	EV / EBITDA	DCF upside	Gross margin	Operating margin	Net margin	ROE	ROIC	FCF yield	Debt / equity	Net debt / EBITDA	Interest coverage	Current ratio	Dividend yield	Piotroski (0-9)	Altman Z	Rating score (1-5)
ALLIGO-B.STthis companyAlligo AB (publ)	SEK 115.00	24.61×	1.71×	0.67×	8.3×	110.8%	4.8%	5.6%	2.7%	7.0%	5.1%	10.8%	0.97×	2.73×	3.71×	2.03×	1.6%	7	2.67	3	B+
ADDT-B.STAddtech AB (publ.)	SEK 322.00	39.95×	10.98×	3.78×	22.58×	-58.0%	33.3%	13.6%	9.5%	27.5%	14.1%	1.4%	0.92×	1.4×	14.9×	1.49×	1.0%	6	5.32	3	B+
BERG-B.STBergman & Beving AB (publ)	SEK 262.50	31.51×	3.71×	1.42×	13.06×	5.0%	50.4%	8.1%	4.5%	11.8%	6.0%	5.9%	1.23×	2.84×	3.41×	1.74×	1.5%	6	2.03	3	B
INDT.STIndutrade AB (publ)	SEK 265.80	34.2×	5.12×	2.72×	17.28×	-38.4%	35.4%	11.7%	7.9%	15.0%	10.2%	4.0%	0.56×	1.31×	8.93×	1.98×	1.2%	5	4.61	3	B
Peer median	—	34.2×	5.12×	2.72×	17.28×	-38.4%	35.4%	11.7%	7.9%	15.0%	10.2%	4.0%	0.92×	1.4×	8.93×	1.74×	1.2%	6	4.61	3	—