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
-120.1%
-€0.19
vs €0.93 price
Levered DCF
-€0.09
After debt service
Piotroski score
4 / 9
Average
Altman Z-score
1.56
Distress zone
Rating
D+
Overall 1 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E-2.8×-1.11×-9.76×-50.36×-25.5×-4×-5.54×-5.54×
P/B7.17×1.25×5.42×6.8×6.75×2.99×3.69×2.19×
P/S1.71×0.46×1.01×1.7×2.24×1.59×1.99×2×
EV / EBITDA-3.23×-2.03×-27.92×56.16×-807.93×-6.82×-9.22×-6.97×
Gross margin-32.0%67.9%62.3%18.9%20.5%-7.4%60.3%63.1%
Operating margin-57.2%-38.0%-7.9%-1.2%-9.3%-35.9%-34.8%-34.1%
Net margin-62.3%-41.2%-10.6%-3.4%-8.5%-40.0%-35.6%-36.2%
Current ratio1.16×1.65×1.42×1.31×1.96×1.37×2.31×3.25×
Debt / equity1.44×0.6×1.97×1.69×1.64×0.91×0.39×0.31×
Interest coverage-7.27×-22.09×-4×-0.57×-5.16×-33.42×-29.47×-40.24×
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-261.9%-112.8%-56.8%-13.5%-25.7%-75.3%-66.1%-39.4%
Return on invested capital-84.5%-58.6%-13.2%-1.5%-9.8%-34.9%-54.0%-31.7%
Return on assets-36.1%-35.6%-11.3%-3.0%-6.5%-26.9%-33.2%-23.0%
Free cash flow yield3.9%-73.0%8.1%-5.3%-3.6%-23.9%-18.0%-13.2%
Earnings yield-36.5%-90.2%-10.5%-2.0%-3.8%-25.2%-17.9%-18.0%
Enterprise value€7M€3.7M€11.7M€19M€21M€12.2M€16.1M€13.8M
Net debt / EBITDA0.32×-0.48×-5.68×9.29×-97.09×-1.04×-0.7×0.57×
Cash conversion cycle (days)2151339322420321697112