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
+115.3%
€1.28
vs €0.60 price
Levered DCF
€2.91
After debt service
Piotroski score
5 / 9
Average
Altman Z-score
1.65
Distress 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-128.84×56.51×-3.56×113.75×241.8×-8.48×-32.69×-23.45×
P/B0.53×0.58×0.93×2.53×2.33×1.84×1.77×1.62×
P/S0.68×0.53×0.66×2.1×2.14×2.04×1.93×2.15×
EV / EBITDA15.44×7.27×-8.51×17.38×22.91×-13.22×39.87×-232.88×
Gross margin-3.3%2.0%51.4%50.4%51.4%49.4%-4.7%44.8%
Operating margin-4.6%1.9%-16.9%6.1%2.5%-25.8%-5.4%-8.3%
Net margin-0.5%0.9%-18.8%1.8%0.9%-24.4%-5.9%-9.1%
Current ratio1.41×1.32×1.42×1.4×1.41×1.65×1.62×2.02×
Debt / equity0.32×0.38×0.48×0.36×0.36×0.38×0.22×0.08×
Interest coverage-2.45×1.91×-34.78×17.51×8.61×-52.33×-18.39×-36.15×
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-0.4%1.0%-26.2%2.2%1.0%-21.9%-5.4%-6.9%
Return on invested capital-2.0%1.0%-15.7%1.8%0.7%-15.4%-3.9%-5.5%
Return on assets-0.2%0.6%-13.3%1.3%0.6%-12.5%-3.5%-4.8%
Free cash flow yield14.3%10.7%2.6%2.2%1.5%0.5%-0.1%-4.1%
Earnings yield-0.8%1.8%-28.3%0.9%0.4%-11.9%-3.1%-4.2%
Enterprise value€39.8M€39.3M€59.2M€179.5M€157.4M€118.7M€138.6M€111.8M
Net debt / EBITDA4.56×1.55×-1.39×0.96×0.92×-0.21×0.37×39.99×
Cash conversion cycle (days)6689528335427879