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
-412.3%
-€1.66
vs €0.53 price
Levered DCF
€2.76
After debt service
Piotroski score
7 / 9
Strong
Altman Z-score
0.69
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/E0.1×-0.5×-0.47×-8.34×-39.1×-4.2×98.78×13.27×
P/B3.05×-0.37×-1.59×2.16×2×2.12×1.67×4.85×
P/S0.02×0.04×0.03×0.1×0.13×0.19×0.18×0.16×
EV / EBITDA-5.39×-2.39×-7.38×42.58×15.27×-12.55×15.35×8.18×
Gross margin0.9%36.9%20.9%38.8%23.6%37.1%98.0%20.9%
Operating margin-0.9%-3.6%-2.4%-0.3%0.8%-3.3%1.2%1.2%
Net margin21.3%-8.3%-6.9%-1.2%-0.3%-4.5%0.2%1.2%
Current ratio0.71×0.71×0.83×1.1×1.27×1.33×1.2×1.09×
Debt / equity7.42×-1.58×-6.05×3.71×2.69×2.53×0.84×1.88×
Interest coverage-1.25×-2.32×-1.24×-0.37×0.82×-2.62×2.92×2.45×
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 equity3042.9%74.2%337.1%-26.2%-5.1%-50.2%1.7%36.6%
Return on invested capital-14.4%-49.3%-17.5%-1.3%3.0%-10.1%2.5%10.7%
Return on assets48.5%-15.5%-15.7%-2.5%-0.7%-7.3%0.4%3.1%
Free cash flow yield210.5%128.6%91.3%-10.2%0.9%-39.4%-9.8%-15.2%
Earnings yield996.5%-201.4%-212.3%-12.1%-2.6%-23.7%1.0%7.6%
Enterprise value€1.5M€20.7M€21.8M€38M€36.6M€38.4M€36.2M€26.4M
Net debt / EBITDA2.96×-1.82×-5.51×22.97×6.51×-4.86×2.77×0.72×
Cash conversion cycle (days)31262765-696-567-97768