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
-1405.2%
-€24.54
vs €1.88 price
Levered DCF
-€21.43
After debt service
Piotroski score
5 / 9
Average
Altman Z-score
1.13
Distress zone
Rating
C-
Overall 1 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E-6.36×-11.54×-11.27×-11.77×-15.31×-12.08×-13.67×-19.29×
P/B1.79×1.49×2.8×2.57×3.09×4.2×4.94×3.28×
P/S1.46×1.73×2.67×1.39×2.84×7.06×21.2×29.35×
EV / EBITDA-81.66×-3.89×-26.57×-38.98×-30.99×-13.9×-16.3×-27.44×
Gross margin54.0%16.3%18.1%-9.8%-20.2%-72.4%-170.6%99.6%
Operating margin-15.7%-54.7%-23.3%-12.9%-21.2%-58.0%-149.4%-105.0%
Net margin-22.8%-14.8%-23.6%-11.8%-18.4%-58.6%-155.3%-153.4%
Current ratio1.76×2.08×1.58×1.58×2.65×3.92×3.29×11.57×
Debt / equity0.9×0.64×0.73×1.09×0.95×0.8×0.71×0.11×
Interest coverage-3.14×-35.89×-19.91×-14.73×-17.74×-32.93×-52.54×-1.88×
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-27.9%-12.8%-24.8%-21.8%-20.0%-34.8%-36.2%-17.2%
Return on invested capital-8.4%-28.1%-11.2%-8.8%-9.6%-17.3%-19.5%-10.4%
Return on assets-11.8%-6.6%-10.6%-7.3%-7.8%-15.7%-17.6%-14.6%
Free cash flow yield-7.2%-21.3%-21.6%-14.7%-12.3%-8.5%-5.5%-2.9%
Earnings yield-15.6%-8.6%-8.9%-8.5%-6.5%-8.3%-7.3%-5.2%
Enterprise value€22.6M€23.4M€31M€21.4M€29.3M€37.4M€37.3M€27.8M
Net debt / EBITDA-22.49×-0.84×-4.59×-8.57×-5.39×0.7×0.23×9.9×
Cash conversion cycle (days)284241225116169184318-29,919