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
-302.0%
-€3.32
vs €1.65 price
Levered DCF
€5.20
After debt service
Piotroski score
3 / 9
Weak
Altman Z-score
-1.54
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/E-6.43×92.59×13.85×12.27×7.52×-30.13×-68.16×-37.23×
P/B0.85×0.57×0.57×1.28×1.51×2.26×2.5×2.01×
P/S0.25×0.19×0.19×0.4×0.43×0.53×0.61×0.53×
EV / EBITDA-30.59×13.11×9.08×10.54×7.64×144.29×96.91×-135.27×
Gross margin24.8%25.1%24.9%26.9%0.0%2.1%2.2%1.2%
Operating margin-1.6%1.2%2.9%2.7%7.0%0.5%-0.4%-1.4%
Net margin-3.8%0.2%1.3%3.3%5.6%-1.8%-0.9%-1.4%
Current ratio1.93×2.12×1.8×2.05×2.05×1.86×1.58×1.66×
Debt / equity0.5×0.51×0.51×0.6×0.71×1.04×0.98×0.55×
Interest coverage-0.8×1.18×5.54×8.82×25.36×3.23×-2.06×-20.82×
Dividend yield0.0%2.9%0.0%0.0%0.0%0.0%0.0%0.0%
Payout ratio0.0%264.6%0.0%0.0%0.0%0.0%-2.8%0.0%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity-13.1%0.6%4.1%10.4%20.0%-7.7%-3.7%-5.3%
Return on invested capital-3.2%1.0%4.6%3.9%11.7%1.1%-0.8%-3.0%
Return on assets-5.7%0.3%1.8%4.7%8.5%-2.7%-1.4%-2.3%
Free cash flow yield6.6%0.0%25.4%-0.0%-7.6%5.9%-4.1%-0.9%
Earnings yield-15.4%1.1%7.2%8.2%13.2%-3.4%-1.5%-2.6%
Enterprise value€14.7M€13.2M€12.9M€25.8M€27.7M€25.8M€31.7M€23.2M
Net debt / EBITDA-8.44×4.89×3.24×3.35×2.43×18.53×14.1×-2.77×
Cash conversion cycle (days)12013813432-41,489879788