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
-103.5%
-SEK 0.01
vs SEK 0.34 price
Levered DCF
-SEK 0.00
After debt service
Piotroski score
3 / 9
Weak
Altman Z-score
5.43
Safe 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-3.19×-11.16×-6.12×-4.15×-12.14×-16.86×-19.52×-65×
P/B0.68×1.87×0.89×0.52×1.04×1.15×2.05×4.22×
P/S0×7,703.54×373.67×3.28×5.31×7.38×17.82×28.77×
EV / EBITDA-3.24×-10.65×569.03×1,258.04×-8.51×0×0×15,866.99×
Gross margin0.0%56036.7%7360.7%200.0%200.0%200.0%200.0%199.9%
Operating margin0.0%-67936.7%-6119.3%-78.7%-43.4%-43.6%-90.7%-44.8%
Net margin0.0%-68510.0%-6103.7%-78.6%-43.8%-43.6%-91.1%-44.8%
Current ratio0.11×2.16×2.97×6.31×12.42×14.15×9.42×28.38×
Debt / equity0.01×0.01×0.01×0.01×0.01×0.01×0.01×0.01×
Interest coverage-27.71×-86.36×-168.59×-674.52×-230.27×-7,071.42×-497.14×-311.56×
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-21.5%-16.6%-14.5%-12.4%-8.6%-6.8%-10.5%-6.6%
Return on invested capital-20.9%-16.4%-14.4%-12.3%-8.4%-6.7%-10.3%-6.5%
Return on assets-18.3%-15.4%-13.4%-11.7%-8.3%-6.4%-9.8%-6.3%
Free cash flow yield-47.5%-16.0%-34.5%-49.4%-29.5%-19.2%-9.0%-5.0%
Earnings yield-31.5%-8.9%-16.3%-23.9%-8.2%-5.9%-5.1%-1.6%
Enterprise valueSEK 83.8MSEK 216.4MSEK 79.7MSEK 23.3MSEK 64MSEK 54.8MSEK 88.4MSEK 227.7M
Net debt / EBITDA-0.02×0.72×-151.62×-1,683.79×3.73×0×0×-2,895.52×
Cash conversion cycle (days)3734,0154,1309868724341