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
+81.3%
€0.36
vs €0.20 price
Levered DCF
-€1.07
After debt service
Piotroski score
4 / 9
Average
Altman Z-score
2.18
Grey zone
Rating
C+
Overall 2 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E-3.76×-2.85×-4.11×-2.66×43.89×43.27×-10.47×-54.08×
P/B0.2×0.22×0.24×0.35×1.74×6.24×7.41×5.41×
P/S0.05×0.05×0.05×0.08×0.45×0.69×0.47×0.74×
EV / EBITDA3.72×-73.38×-49.02×-10.31×10.02×11.27×-11.87×-25.77×
Gross margin39.2%50.9%51.8%51.8%53.1%52.0%32.4%33.8%
Operating margin1.1%-0.3%-0.6%-3.1%1.8%4.4%-5.8%-2.9%
Net margin-1.2%-1.8%-1.3%-3.1%1.0%1.6%-4.5%-1.4%
Current ratio2.06×2.13×2.31×2.21×3.44×1.64×1.41×1.66×
Debt / equity0.52×0.71×0.81×0.71×0.63×1.74×1.19×0.69×
Interest coverage0.5×-0.15×-0.28×-1.72×1.05×2.7×-4.3×0×
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-5.2%-7.9%-5.8%-13.4%4.0%14.4%-70.8%-10.0%
Return on invested capital2.6%-0.6%-0.9%-7.7%3.6%16.0%-12.8%1.2%
Return on assets-1.9%-2.6%-2.0%-4.6%1.4%2.7%-7.7%-1.7%
Free cash flow yield22.1%92.1%41.4%-182.9%-9.2%-0.2%-6.6%-12.3%
Earnings yield-26.4%-35.1%-24.3%-37.9%2.3%2.3%-9.6%-1.8%
Enterprise value€9.9M€12.2M€19.4M€27M€58.2M€100.5M€100.4M€118.3M
Net debt / EBITDA1.62×-33.36×-29.61×-5.69×-1.49×0.74×-0.77×-0.07×
Cash conversion cycle (days)159188199204126895596