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
-49.6%
€13.11
vs €26.00 price
Levered DCF
€10.40
After debt service
Piotroski score
4 / 9
Average
Altman Z-score
2.88
Grey zone
Rating
A-
Overall 4 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E2.59×10.15×-2.04×32.65×-28.05×-14.44×-6.32×10.98×
P/B1.09×1.46×1.52×0.84×1.07×1.3×1.17×1.14×
P/S0.39×0.18×0.18×0.19×0.27×0.2×0.18×0.2×
EV / EBITDA-9.98×3.01×-10.69×5.96×8.46×4.85×6.09×3.13×
Gross margin12.9%17.5%18.7%18.2%29.5%22.2%21.7%26.1%
Operating margin-3.9%4.2%-1.4%1.7%-0.8%0.3%-0.7%2.5%
Net margin15.1%1.8%-9.1%0.6%-0.9%-1.4%-2.5%1.8%
Current ratio1.98×2.05×1.48×2.59×1.74×1.36×1.14×1.09×
Debt / equity0.11×0.94×1.19×0.98×1.37×2.57×1.9×0.77×
Interest coverage-0.14×7.89×-0.97×1.52×-0.64×0.13×-0.44×2.45×
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 equity42.2%14.4%-75.6%2.6%-3.8%-9.0%-15.9%10.4%
Return on invested capital-8.3%7.3%-3.2%2.6%-1.2%0.3%-1.0%4.5%
Return on assets23.1%2.9%-14.7%0.7%-1.1%-1.2%-2.5%2.0%
Free cash flow yield-49.2%16.6%18.4%-4.6%9.7%9.4%-22.2%0.9%
Earnings yield38.6%9.8%-49.6%3.0%-3.6%-6.9%-13.6%9.1%
Enterprise value€12.7M€18.7M€23.7M€32.5M€41.5M€32M€32.3M€19.6M
Net debt / EBITDA10.07×-0.22×-1.43×2.22×3.36×2.39×3.11×0.39×
Cash conversion cycle (days)164-832-3413374